UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~April 30,~~October 31, 2022


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number: 001-09614

Vail Resorts, Inc.

(Exact Name of Registrant as Specified in Its Charter)


Delaware		51-0291762
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification No.)

390 Interlocken Crescent
Broomfield,	Colorado	80021
(Address of Principal Executive Offices)		(Zip Code)


(303)			404-1800
(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol	Name of each exchange on which registered
Common Stock, $0.01 par value	MTN	New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

☒

Accelerated filer

☐

Non-accelerated filer

☐

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☒ No

As of ~~June 6,~~December 5, 2022, ~~40,250,896~~40,323,914 shares of the registrant’s common stock were outstanding.

Table of Contents



PART I	FINANCIAL INFORMATION	Page

Item 1.	Financial Statements (unaudited).
	Consolidated Condensed Balance Sheets as of ~~April 30~~October 3 1 , 2022, July 31, ~~2021~~202 2 and ~~April 30~~October 31 , 2021	2
	Consolidated Condensed Statements of Operations for the Three ~~and~~ ~~Nine~~Months Ended ~~April 30~~October 31 , 2022 and 2021	3
	Consolidated Condensed Statements of Comprehensive ~~Income~~Loss for the Three ~~and~~ ~~Nine~~ Months Ended ~~April 30~~October 31 , 2022 and 2021	4
	Consolidated Condensed Statements of Stockholders’ Equity for the Three ~~and~~ ~~Nine~~Months Ended ~~April 30~~October 31 , 2022 and 2021	5
	Consolidated Condensed Statements of Cash Flows for the ~~Nine~~Three Months Ended ~~April 30~~October 31 , 2022 and 2021	76
	Notes to Consolidated Condensed Financial Statements	87
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	2221
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	4234
Item 4.	Controls and Procedures	4234

PART II	OTHER INFORMATION

Item 1.	Legal Proceedings	4335
Item 1A.	Risk Factors	4335
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	4335
Item 3.	Defaults Upon Senior Securities	4435
Item 4.	Mine Safety Disclosures	4435
Item 5.	Other Information	4435
Item 6.	Exhibits	4435

Vail Resorts, Inc.

Consolidated Condensed Balance Sheets

(In thousands, except per share amounts)

(Unaudited)


		April 30, 2022		July 31, 2021		April 30, 2021			October 31, 2022		July 31, 2022		October 31, 2021
Assets	Assets							Assets
Current assets:	Current assets:							Current assets:
Cash and cash equivalents	Cash and cash equivalents	$	1,401,168	$	1,243,962	$	1,344,702	Cash and cash equivalents	$	1,180,942	$	1,107,427	$	1,468,380
Restricted cash	Restricted cash	20,795		14,612		11,684		Restricted cash	20,121		18,680		14,482
Trade receivables, net	Trade receivables, net	267,111		345,408		208,132		Trade receivables, net	118,491		383,425		108,988
Inventories, net	Inventories, net	92,608		80,316		73,044		Inventories, net	139,926		108,723		103,697
Other current assets	Other current assets	63,719		61,288		47,253		Other current assets	162,187		173,277		82,307
Total current assets	Total current assets	1,845,401		1,745,586		1,684,815		Total current assets	1,621,667		1,791,532		1,777,854
Property, plant and equipment, net (Note 7)	Property, plant and equipment, net (Note 7)	2,143,285		2,067,876		2,116,795		Property, plant and equipment, net (Note 7)	2,313,061		2,118,052		2,062,322
Real estate held for sale or investment	Real estate held for sale or investment	95,519		95,615		96,259		Real estate held for sale or investment	95,608		95,983		98,833
Goodwill, net (Note 7)	Goodwill, net (Note 7)	1,752,533		1,781,047		1,801,296		Goodwill, net (Note 7)	1,688,731		1,754,928		1,790,531
Intangible assets, net	Intangible assets, net	315,025		319,110		323,521		Intangible assets, net	307,410		314,058		319,250
Operating right-of-use assets	Operating right-of-use assets	196,919		204,716		211,497		Operating right-of-use assets	192,230		192,070		204,476
Other assets	Other assets	48,612		37,106		42,454		Other assets	62,159		51,405		37,285
Total assets	Total assets	$	6,397,294	$	6,251,056	$	6,276,637	Total assets	$	6,280,866	$	6,318,028	$	6,290,551
Liabilities and Stockholders’ Equity	Liabilities and Stockholders’ Equity							Liabilities and Stockholders’ Equity
Current liabilities:	Current liabilities:							Current liabilities:
Accounts payable and accrued liabilities (Note 7)	Accounts payable and accrued liabilities (Note 7)	$	742,245	$	815,472	$	567,264	Accounts payable and accrued liabilities (Note 7)	$	1,190,522	$	942,830	$	1,109,652
Income taxes payable	Income taxes payable	23,891		48,812		36,344		Income taxes payable	84,372		104,275		43,377
Long-term debt due within one year (Note 5)	Long-term debt due within one year (Note 5)	63,736		114,117		113,454		Long-term debt due within one year (Note 5)	67,811		63,749		114,795
Total current liabilities	Total current liabilities	829,872		978,401		717,062		Total current liabilities	1,342,705		1,110,854		1,267,824
Long-term debt, net (Note 5)	Long-term debt, net (Note 5)	2,687,488		2,736,175		2,739,981		Long-term debt, net (Note 5)	2,769,698		2,670,300		2,704,583
Operating lease liabilities	Operating lease liabilities	176,970		190,561		196,256		Operating lease liabilities	176,585		174,567		192,328
Other long-term liabilities	Other long-term liabilities	233,689		264,034		252,451		Other long-term liabilities	234,301		246,359		243,307
Deferred income taxes, net	Deferred income taxes, net	404,095		252,817		344,190		Deferred income taxes, net	205,859		268,464		216,049
Total liabilities	Total liabilities	4,332,114		4,421,988		4,249,940		Total liabilities	4,729,148		4,470,544		4,624,091
Commitments and contingencies (Note 9)	Commitments and contingencies (Note 9)	0		0		0		Commitments and contingencies (Note 9)
Stockholders’ equity:	Stockholders’ equity:							Stockholders’ equity:
Preferred stock, $0.01 par value, 25,000 shares authorized, no shares issued and outstanding	Preferred stock, $0.01 par value, 25,000 shares authorized, no shares issued and outstanding	—		—		—		Preferred stock, $0.01 par value, 25,000 shares authorized, no shares issued and outstanding	—		—		—
Common stock, $0.01 par value, 100,000 shares authorized, 46,715, 46,552 and 46,429 shares issued, respectively		467		466		465
Exchangeable shares, $0.01 par value, 31, 34 and 34 shares issued and outstanding, respectively (Note 4)		—		—		—
Common stock, $0.01 par value, 100,000 shares authorized, 46,789, 46,744 and 46,610 shares issued, respectively								Common stock, $0.01 par value, 100,000 shares authorized, 46,789, 46,744 and 46,610 shares issued, respectively	468		467		466
Exchangeable shares, $0.01 par value, 0, 3 and 34 shares issued and outstanding, respectively (Note 4)								Exchangeable shares, $0.01 par value, 0, 3 and 34 shares issued and outstanding, respectively (Note 4)	—		—		—
Additional paid-in capital	Additional paid-in capital	1,178,495		1,196,993		1,220,942		Additional paid-in capital	1,106,813		1,184,577		1,192,901
Accumulated other comprehensive income		10,759		27,799		50,643
Accumulated other comprehensive (loss) income								Accumulated other comprehensive (loss) income	(68,908)		10,923		44,689
Retained earnings	Retained earnings	1,081,510		773,752		914,563		Retained earnings	705,923		895,889		598,826
Treasury stock, at cost, 6,306, 6,161 and 6,161 shares, respectively (Note 11)		(441,914)		(404,411)		(404,411)
Treasury stock, at cost, 6,466, 6,466 and 6,161 shares, respectively (Note 11)								Treasury stock, at cost, 6,466, 6,466 and 6,161 shares, respectively (Note 11)	(479,417)		(479,417)		(404,411)
Total Vail Resorts, Inc. stockholders’ equity	Total Vail Resorts, Inc. stockholders’ equity	1,829,317		1,594,599		1,782,202		Total Vail Resorts, Inc. stockholders’ equity	1,264,879		1,612,439		1,432,471
Noncontrolling interests	Noncontrolling interests	235,863		234,469		244,495		Noncontrolling interests	286,839		235,045		233,989
Total stockholders’ equity	Total stockholders’ equity	2,065,180		1,829,068		2,026,697		Total stockholders’ equity	1,551,718		1,847,484		1,666,460
Total liabilities and stockholders’ equity	Total liabilities and stockholders’ equity	$	6,397,294	$	6,251,056	$	6,276,637	Total liabilities and stockholders’ equity	$	6,280,866	$	6,318,028	$	6,290,551

The accompanying Notes are an integral part of these unaudited consolidated condensed financial statements.

Vail Resorts, Inc.

Consolidated Condensed Statements of Operations

(In thousands, except per share amounts)

(Unaudited)


		Three Months Ended April 30,				Nine Months Ended April 30,					Three Months Ended October 31,
		2022		2021		2022		2021			2022		2021
Net revenue:	Net revenue:									Net revenue:
Mountain and Lodging services and other	Mountain and Lodging services and other	$	1,020,544	$	794,393	$	1,912,704	$	1,495,777	Mountain and Lodging services and other	$	210,386	$	121,860
Mountain and Lodging retail and dining	Mountain and Lodging retail and dining	155,992		93,885		345,448		208,362		Mountain and Lodging retail and dining	68,948		53,401
Resort net revenue	Resort net revenue	1,176,536		888,278		2,258,152		1,704,139		Resort net revenue	279,334		175,261
Real Estate	Real Estate	129		800		624		1,369		Real Estate	113		315
Total net revenue	Total net revenue	1,176,665		889,078		2,258,776		1,705,508		Total net revenue	279,447		175,576
Operating expense (exclusive of depreciation and amortization shown separately below):	Operating expense (exclusive of depreciation and amortization shown separately below):									Operating expense (exclusive of depreciation and amortization shown separately below):
Mountain and Lodging operating expense	Mountain and Lodging operating expense	417,422		317,836		965,483		765,944		Mountain and Lodging operating expense	242,286		183,725
Mountain and Lodging retail and dining cost of products sold	Mountain and Lodging retail and dining cost of products sold	57,174		35,937		135,118		90,435		Mountain and Lodging retail and dining cost of products sold	35,085		24,229
General and administrative	General and administrative	91,764		73,294		260,259		210,444		General and administrative	98,799		77,234
Resort operating expense	Resort operating expense	566,360		427,067		1,360,860		1,066,823		Resort operating expense	376,170		285,188
Real Estate operating expense	Real Estate operating expense	1,609		2,023		4,590		5,088		Real Estate operating expense	1,382		1,470
Total segment operating expense	Total segment operating expense	567,969		429,090		1,365,450		1,071,911		Total segment operating expense	377,552		286,658
Other operating (expense) income:	Other operating (expense) income:									Other operating (expense) income:
Depreciation and amortization	Depreciation and amortization	(65,655)		(64,071)		(189,214)		(189,362)		Depreciation and amortization	(64,614)		(61,489)
Gain on sale of real property	Gain on sale of real property	189		189		1,151		189		Gain on sale of real property	—		31
Change in estimated fair value of contingent consideration (Note 8)	Change in estimated fair value of contingent consideration (Note 8)	(2,800)		(10,400)		(21,580)		(12,202)		Change in estimated fair value of contingent consideration (Note 8)	(636)		(2,000)
(Loss) gain on disposal of fixed assets and other, net	(Loss) gain on disposal of fixed assets and other, net	(51)		1,999		16,163		(762)		(Loss) gain on disposal of fixed assets and other, net	(6)		8,867
Income from operations		540,379		387,705		699,846		431,460
Loss from operations										Loss from operations	(163,361)		(165,673)
Mountain equity investment income, net	Mountain equity investment income, net	363		1,011		2,695		6,177		Mountain equity investment income, net	346		1,514
Investment income and other, net	Investment income and other, net	224		347		980		857		Investment income and other, net	2,886		499
Foreign currency (loss) gain on intercompany loans (Note 5)	Foreign currency (loss) gain on intercompany loans (Note 5)	(1,040)		4,157		(3,079)		9,832		Foreign currency (loss) gain on intercompany loans (Note 5)	(6,135)		831
Interest expense, net	Interest expense, net	(35,132)		(39,033)		(112,043)		(112,287)		Interest expense, net	(35,302)		(39,545)
Income before provision for income taxes		504,794		354,187		588,399		336,039
Provision for income taxes		(118,211)		(76,897)		(110,407)		(66,640)
Net income		386,583		277,290		477,992		269,399
Net income attributable to noncontrolling interests		(14,033)		(2,661)		(21,383)		(738)
Net income attributable to Vail Resorts, Inc.		$	372,550	$	274,629	$	456,609	$	268,661
Loss before benefit from income taxes										Loss before benefit from income taxes	(201,566)		(202,374)
Benefit from income taxes										Benefit from income taxes	58,006		59,853
Net loss										Net loss	(143,560)		(142,521)
Net loss attributable to noncontrolling interests										Net loss attributable to noncontrolling interests	6,589		3,189
Net loss attributable to Vail Resorts, Inc.										Net loss attributable to Vail Resorts, Inc.	$	(136,971)	$	(139,332)
Per share amounts (Note 4):	Per share amounts (Note 4):									Per share amounts (Note 4):
Basic net income per share attributable to Vail Resorts, Inc.		$	9.18	$	6.82	$	11.27	$	6.67
Diluted net income per share attributable to Vail Resorts, Inc.		$	9.16	$	6.72	$	11.20	$	6.58
Basic net loss per share attributable to Vail Resorts, Inc.										Basic net loss per share attributable to Vail Resorts, Inc.	$	(3.40)	$	(3.44)
Diluted net loss per share attributable to Vail Resorts, Inc.										Diluted net loss per share attributable to Vail Resorts, Inc.	$	(3.40)	$	(3.44)
Cash dividends declared per share	Cash dividends declared per share	$	1.91	$	—	$	3.67	$	—	Cash dividends declared per share	$	1.91	$	0.88

The accompanying Notes are an integral part of these unaudited consolidated condensed financial statements.

Vail Resorts, Inc.

Consolidated Condensed Statements of Comprehensive ~~Income~~Loss

(In thousands)

(Unaudited)

Three Months Ended April 30, Nine Months Ended April 30,
2022 2021 2022 2021
Net income $ 386,583 $ 277,290 $ 477,992 $ 269,399
Foreign currency translation adjustments (15,199) 54,910 (48,919) 132,167
Change in estimated fair value of hedging instruments, net of tax 10,764 3,610 19,592 9,572
Comprehensive income 382,148 335,810 448,665 411,138
Comprehensive income attributable to noncontrolling interests (9,257) (18,764) (9,096) (34,997)
Comprehensive income attributable to Vail Resorts, Inc. $ 372,891 $ 317,046 $ 439,569 $ 376,141


	Three Months Ended October 31,
	2022		2021
Net loss	$	(143,560)	$	(142,521)
Foreign currency translation adjustments	(117,808)		15,137
Change in estimated fair value of hedging instruments, net of tax	8,007		4,345
Comprehensive loss	(253,361)		(123,039)
Comprehensive loss attributable to noncontrolling interests	36,559		597
Comprehensive loss attributable to Vail Resorts, Inc.	$	(216,802)	$	(122,442)

The accompanying Notes are an integral part of these unaudited consolidated condensed financial statements.

Vail Resorts, Inc.

Consolidated Condensed Statements of Stockholders’ Equity

(In thousands)

(Unaudited)

Common Stock Additional Paid in Capital Accumulated Other Comprehensive Income Retained Earnings Treasury Stock Total Vail Resorts, Inc. Stockholders’ Equity Noncontrolling Interests Total Stockholders’ Equity
Vail Resorts Exchangeable
Balance, January 31, 2021 $ 465 $ — $ 1,216,489 $ 8,226 $ 639,934 $ (404,411) $ 1,460,703 $ 225,743 $ 1,686,446
Comprehensive income:
Net income — — — — 274,629 — 274,629 2,661 277,290
Foreign currency translation adjustments — — — 38,807 — — 38,807 16,103 54,910
Change in estimated fair value of hedging instruments, net of tax — — — 3,610 — — 3,610 — 3,610
Total comprehensive income 317,046 18,764 335,810
Stock-based compensation expense — — 6,184 — — — 6,184 — 6,184
Issuance of shares under share award plans, net of shares withheld for employee taxes — — (1,731) — — — (1,731) — (1,731)
Distributions to noncontrolling interests, net — — — — — — — (12) (12)
Balance, April 30, 2021 $ 465 $ — $ 1,220,942 $ 50,643 $ 914,563 $ (404,411) $ 1,782,202 $ 244,495 $ 2,026,697
Balance, January 31, 2022 $ 467 $ — $ 1,172,595 $ 10,418 $ 786,473 $ (404,411) $ 1,565,542 $ 228,142 $ 1,793,684
Comprehensive income:
Net income — — — — 372,550 — 372,550 14,033 386,583
Foreign currency translation adjustments — — — (10,423) — — (10,423) (4,776) (15,199)
Change in estimated fair value of hedging instruments, net of tax — — — 10,764 — — 10,764 — 10,764
Total comprehensive income 372,891 9,257 382,148
Stock-based compensation expense — — 6,029 — — — 6,029 — 6,029
Issuance of shares under share award plans, net of shares withheld for employee taxes — — (129) — — — (129) — (129)
Repurchase of common stock (Note 11) — — — — — (37,503) (37,503) — (37,503)
Dividends (Note 4) — — — — (77,513) — (77,513) — (77,513)
Distributions to noncontrolling interests, net — — — — — — — (1,536) (1,536)
Balance, April 30, 2022 $ 467 $ — $ 1,178,495 $ 10,759 $ 1,081,510 $ (441,914) $ 1,829,317 $ 235,863 $ 2,065,180


		Common Stock				Additional Paid in Capital		Accumulated Other Comprehensive (Loss) Income		Retained Earnings		Treasury Stock		Total Vail Resorts, Inc. Stockholders’ Equity		Noncontrolling Interests		Total Stockholders’ Equity			Common Stock				Additional Paid in Capital		Accumulated Other Comprehensive Income (Loss)		Retained Earnings		Treasury Stock		Total Vail Resorts, Inc. Stockholders’ Equity		Noncontrolling Interests		Total Stockholders’ Equity
		Vail Resorts		Exchangeable																	Vail Resorts		Exchangeable
Balance, July 31, 2020		$	464	$	—	$	1,131,624	$	(56,837)	$	645,902	$	(404,411)	$	1,316,742	$	214,925	$	1,531,667
Comprehensive income:
Net income		—		—		—		—		268,661		—		268,661		738		269,399
Balance, July 31, 2021																				Balance, July 31, 2021	$	466	$	—	$	1,196,993	$	27,799	$	773,752	$	(404,411)	$	1,594,599	$	234,469	$	1,829,068
Comprehensive loss:																				Comprehensive loss:
Net loss																				Net loss	—		—		—		—		(139,332)		—		(139,332)		(3,189)		(142,521)
Foreign currency translation adjustments	Foreign currency translation adjustments	—		—		—		97,908		—		—		97,908		34,259		132,167		Foreign currency translation adjustments	—		—		—		12,545		—		—		12,545		2,592		15,137
Change in estimated fair value of hedging instruments, net of tax	Change in estimated fair value of hedging instruments, net of tax	—		—		—		9,572		—		—		9,572		—		9,572		Change in estimated fair value of hedging instruments, net of tax	—		—		—		4,345		—		—		4,345		—		4,345
Total comprehensive income														376,141		34,997		411,138
Equity component of 0.0% Convertible Notes, net (Note 5)		—		—		80,066		—		—		—		80,066		—		80,066
Total comprehensive loss																				Total comprehensive loss													(122,442)		(597)		(123,039)
Stock-based compensation expense	Stock-based compensation expense	—		—		18,517		—		—		—		18,517		—		18,517		Stock-based compensation expense	—		—		6,425		—		—		—		6,425		—		6,425
Issuance of shares under share award plans, net of shares withheld for employee taxes	Issuance of shares under share award plans, net of shares withheld for employee taxes	1		—		(9,265)		��		—		—		(9,264)		—		(9,264)		Issuance of shares under share award plans, net of shares withheld for employee taxes	—		—		(10,517)		—		—		—		(10,517)		—		(10,517)

Dividends (Note 4)																				Dividends (Note 4)	—		—		—		—		(35,594)		—		(35,594)		—		(35,594)
Contributions from noncontrolling interests, net																				Contributions from noncontrolling interests, net	—		—		—		—		—		—		—		117		117
Balance, October 31, 2021																				Balance, October 31, 2021	$	466	$	—	$	1,192,901	$	44,689	$	598,826	$	(404,411)	$	1,432,471	$	233,989	$	1,666,460

Distributions to noncontrolling interests, net		—		—		—		—		—		—		—		(5,427)		(5,427)
Balance, April 30, 2021		$	465	$	—	$	1,220,942	$	50,643	$	914,563	$	(404,411)	$	1,782,202	$	244,495	$	2,026,697

Balance, July 31, 2021		$	466	$	—	$	1,196,993	$	27,799	$	773,752	$	(404,411)	$	1,594,599	$	234,469	$	1,829,068
Comprehensive income:
Net income		—		—		—		—		456,609		—		456,609		21,383		477,992
Balance, July 31, 2022																				Balance, July 31, 2022	$	467	$	—	$	1,184,577	$	10,923	$	895,889	$	(479,417)	$	1,612,439	$	235,045	$	1,847,484
Comprehensive loss:																				Comprehensive loss:
Net loss																				Net loss	—		—		—		—		(136,971)		—		(136,971)		(6,589)		(143,560)
Foreign currency translation adjustments	Foreign currency translation adjustments	—		—		—		(36,632)		—		—		(36,632)		(12,287)		(48,919)		Foreign currency translation adjustments	—		—		—		(87,838)		—		—		(87,838)		(29,970)		(117,808)
Change in estimated fair value of hedging instruments, net of tax	Change in estimated fair value of hedging instruments, net of tax	—		—		—		19,592		—		—		19,592		—		19,592		Change in estimated fair value of hedging instruments, net of tax	—		—		—		8,007		—		—		8,007		—		8,007
Total comprehensive income														439,569		9,096		448,665

Total comprehensive loss																				Total comprehensive loss													(216,802)		(36,559)		(253,361)
Stock-based compensation expense	Stock-based compensation expense	—		—		18,933		—		—		—		18,933		—		18,933		Stock-based compensation expense	—		—		6,345		—		—		—		6,345		—		6,345
Issuance of shares under share award plans, net of shares withheld for employee taxes	Issuance of shares under share award plans, net of shares withheld for employee taxes	1		—		(37,431)		—		—		—		(37,430)		—		(37,430)		Issuance of shares under share award plans, net of shares withheld for employee taxes	1		—		(4,043)		—		—		—		(4,042)		—		(4,042)
Repurchase of common stock (Note 11)		—		—		—		—		—		(37,503)		(37,503)		—		(37,503)

Dividends (Note 4)	Dividends (Note 4)	—		—		—		—		(148,851)		—		(148,851)		—		(148,851)		Dividends (Note 4)	—		—		—		—		(77,018)		—		(77,018)		—		(77,018)
Cumulative effect of adoption of ASU 2020-06 (Notes 2 & 5)																				Cumulative effect of adoption of ASU 2020-06 (Notes 2 & 5)	—		—		(80,066)		—		24,023		—		(56,043)		—		(56,043)
Estimated acquisition date fair value of noncontrolling interests (Note 6)																				Estimated acquisition date fair value of noncontrolling interests (Note 6)	—		—		—		—		—		—		—		91,524		91,524
Distributions to noncontrolling interests, net	Distributions to noncontrolling interests, net	—		—		—		—		—		—		—		(7,702)		(7,702)		Distributions to noncontrolling interests, net	—		—		—		—		—		—		—		(3,171)		(3,171)
Balance, April 30, 2022		$	467	$	—	$	1,178,495	$	10,759	$	1,081,510	$	(441,914)	$	1,829,317	$	235,863	$	2,065,180
Balance, October 31, 2022																				Balance, October 31, 2022	$	468	$	—	$	1,106,813	$	(68,908)	$	705,923	$	(479,417)	$	1,264,879	$	286,839	$	1,551,718

The accompanying Notes are an integral part of these unaudited consolidated condensed financial statements.

Vail Resorts, Inc.

Consolidated Condensed Statements of Cash Flows

(In thousands)

(Unaudited)


		Nine Months Ended April 30,					Three Months Ended October 31,
		2022		2021			2022		2021
Cash flows from operating activities:	Cash flows from operating activities:					Cash flows from operating activities:
Net income		$	477,992	$	269,399
Adjustments to reconcile net income to net cash provided by operating activities:
Net loss						Net loss	$	(143,560)	$	(142,521)
Adjustments to reconcile net loss to net cash provided by operating activities:						Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization	Depreciation and amortization	189,214		189,362		Depreciation and amortization	64,614		61,489

Stock-based compensation expense	Stock-based compensation expense	18,933		18,517		Stock-based compensation expense	6,345		6,425
Deferred income taxes, net	Deferred income taxes, net	127,449		69,063		Deferred income taxes, net	(58,006)		(56,603)
Change in estimated fair value of contingent consideration		21,580		12,202

Other non-cash income, net		(9,368)		(11,622)

Other non-cash expense (income), net						Other non-cash expense (income), net	8,615		(2,825)
Changes in assets and liabilities:	Changes in assets and liabilities:					Changes in assets and liabilities:
Trade receivables, net	Trade receivables, net	77,226		(99,727)		Trade receivables, net	264,285		236,748
Inventories, net	Inventories, net	(11,883)		30,680		Inventories, net	(31,924)		(23,105)
Accounts payable and accrued liabilities	Accounts payable and accrued liabilities	46,046		86,278		Accounts payable and accrued liabilities	2,508		12,164
Deferred revenue	Deferred revenue	(137,355)		(22,434)		Deferred revenue	279,221		286,369
Income taxes payable - excess tax benefit from share award exercises		(17,042)		(2,423)

Income taxes payable - other	Income taxes payable - other	(7,799)		(3,073)		Income taxes payable - other	(20,460)		(2,198)
Other assets and liabilities, net	Other assets and liabilities, net	(2,009)		14,915		Other assets and liabilities, net	(38,647)		(26,922)
Net cash provided by operating activities	Net cash provided by operating activities	772,984		551,137		Net cash provided by operating activities	332,991		349,021
Cash flows from investing activities:	Cash flows from investing activities:					Cash flows from investing activities:
Capital expenditures	Capital expenditures	(161,842)		(85,595)		Capital expenditures	(124,099)		(50,130)
Return of deposit for acquisition of business						Return of deposit for acquisition of business	114,506		—
Acquisition of business, net of cash acquired	Acquisition of business, net of cash acquired	(116,337)		—		Acquisition of business, net of cash acquired	(38,567)		—
Investments in short-term deposits						Investments in short-term deposits	(86,756)		—
Other investing activities, net	Other investing activities, net	22,614		10,579		Other investing activities, net	385		10,273
Net cash used in investing activities	Net cash used in investing activities	(255,565)		(75,016)		Net cash used in investing activities	(134,531)		(39,857)
Cash flows from financing activities:	Cash flows from financing activities:					Cash flows from financing activities:

Proceeds from borrowings under Whistler Credit Agreement		—		21,144
Proceeds from borrowings under 0.0% Convertible Notes		—		575,000

Repayments of borrowings under Vail Holdings Credit Agreement	Repayments of borrowings under Vail Holdings Credit Agreement	(46,875)		(46,875)		Repayments of borrowings under Vail Holdings Credit Agreement	(15,625)		(15,625)
Repayments of borrowings under Whistler Credit Agreement	Repayments of borrowings under Whistler Credit Agreement	(23,145)		(44,050)		Repayments of borrowings under Whistler Credit Agreement	—		(23,145)
Repayment of EB-5 Development Notes		(51,500)		—

Employee taxes paid for share award exercises	Employee taxes paid for share award exercises	(37,431)		(9,265)		Employee taxes paid for share award exercises	(4,043)		(10,517)
Dividends paid	Dividends paid	(148,851)		—		Dividends paid	(77,018)		(35,594)
Repurchases of common stock		(37,503)		—

Other financing activities, net	Other financing activities, net	(7,348)		(21,638)		Other financing activities, net	(7,942)		147
Net cash (used in) provided by financing activities		(352,653)		474,316
Net cash used in financing activities						Net cash used in financing activities	(104,628)		(84,734)
Effect of exchange rate changes on cash, cash equivalents and restricted cash	Effect of exchange rate changes on cash, cash equivalents and restricted cash	(1,377)		3,863		Effect of exchange rate changes on cash, cash equivalents and restricted cash	(18,876)		(142)
Net increase in cash, cash equivalents and restricted cash	Net increase in cash, cash equivalents and restricted cash	163,389		954,300		Net increase in cash, cash equivalents and restricted cash	74,956		224,288
Cash, cash equivalents and restricted cash:	Cash, cash equivalents and restricted cash:					Cash, cash equivalents and restricted cash:
Beginning of period	Beginning of period	1,258,574		402,086		Beginning of period	1,126,107		1,258,574
End of period	End of period	$	1,421,963	$	1,356,386	End of period	$	1,201,063	$	1,482,862

Non-cash investing activities:	Non-cash investing activities:					Non-cash investing activities:
Accrued capital expenditures	Accrued capital expenditures	$	13,090	$	7,299	Accrued capital expenditures	$	21,069	$	8,582

The accompanying Notes are an integral part of these unaudited consolidated condensed financial statements.

Vail Resorts, Inc.

Notes to Consolidated Condensed Financial Statements

(Unaudited)

1.Organization and Business

Vail Resorts, Inc. (“Vail Resorts”) is organized as a holding company and operates through various subsidiaries. Vail Resorts and its subsidiaries (collectively, the “Company”) operate in three business segments: Mountain, Lodging and Real Estate.

The Company refers to “Resort” as the combination of the Mountain and Lodging segments.

In the Mountain segment, the Company operates the following 4041 destination mountain resorts and regional ski areas:

*Denotes a destination mountain resort, which generally receives a meaningful portion of skier visits from long-distance travelers, as opposed to the Company’s regional ski areas, which tend to generate skier visits predominantly from their respective local markets.

Additionally, the Mountain segment includes ancillary services, primarily including ski school, dining and retail/rental operations, and for the Company’s Australian ski areas, including lodging and transportation operations.

In the Lodging segment, the Company owns and/or manages a collection of luxury hotels and condominiums under its RockResorts brand; other strategic lodging properties and a large number of condominiums located in proximity to the Company’s North American mountain resorts; National Park Service (“NPS”) ~~concessionaire~~concessioner properties including the Grand Teton Lodge Company (“GTLC”), which operates destination resorts in Grand Teton National Park; a Colorado resort ground transportation company and mountain resort golf courses.

Vail Resorts Development Company, a wholly-owned subsidiary, conducts the operations of the Company’s Real Estate segment, which owns, develops and sells real estate in and around the Company’s resort communities.

The Company’s mountain business and its lodging properties at or around the Company’s mountain resorts are seasonal in nature, ~~with~~and typically experience their peak operating seasons primarily from ~~mid-November~~mid-December through mid-April in North ~~America.~~America and Europe. The peak operating season at the Company’s Australian resorts, NPS ~~concessionaire~~concessioner properties and golf courses generally occurs from June to early October.

~~Expected Acquisition of Andermatt-Sedrun Sport AG~~

On March 28, 2022, the Company announced that it had entered into an agreement to acquire a 55% ownership stake in Andermatt-Sedrun Sport AG (“Andermatt-Sedrun”) from Andermatt Swiss Alps AG ("ASA"), which controls and operates all of Andermatt-Sedrun's mountain and ski-related assets, including lifts, most of the restaurants and a ski school operation. Pursuant to the terms of the agreement, the Company plans to invest CHF149 million, comprised of a CHF110 million investment into Andermatt-Sedrun for use in capital investments to enhance the guest experience on the mountain and CHF39 million which will be paid to ASA and fully reinvested into the real estate developments in the base area. ASA will retain a 40% ownership stake, with a group of existing shareholders comprising the remaining 5% ownership. The transaction is expected to close later in calendar year 2022, subject to certain third-party consents.

2. Summary of Significant Accounting Policies

Basis of Presentation

Consolidated Condensed Financial Statements — In the opinion of the Company, the accompanying Consolidated Condensed Financial Statements reflect all adjustments necessary to state fairly the Company’s financial position, results of operations and cash flows for the interim periods presented. All such adjustments are of a normal recurring nature. Results for interim periods are not indicative of the results for the entire fiscal year, particularly given the significant seasonality to the Company’s operating cycle. The accompanying Consolidated Condensed Financial Statements should be read in conjunction with the audited Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended July 31, ~~2021.~~2022. Certain information and footnote disclosures, including significant accounting policies, normally included in fiscal year financial statements prepared in accordance with accounting principles generally accepted in the U.S. (“GAAP”) have been condensed or omitted. The Consolidated Condensed Balance Sheet as of July 31, ~~2021~~2022 was derived from audited financial statements.

Use of Estimates — The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the balance sheet date and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates.

Fair Value of Financial Instruments — The recorded amounts for cash and cash equivalents, restricted cash, trade receivables, other current assets, accounts payable and accrued liabilities approximate fair value due to their short-term nature. The fair value of amounts outstanding under the Company’s credit agreements and the Employee Housing Bonds (as defined in Note 5, Long-Term Debt) approximate book value due to the variable nature of the interest rate associated with the debt. The recorded amount outstanding under the Company’s NRP Loan (as defined in Note 5, Long-Term Debt), which was assumed by the Company during the three months ended October 31, 2022, approximates fair value as the debt obligation was recorded at estimated fair value in conjunction with the preliminary purchase accounting for the Andermatt-Sedrun acquisition (see Note 6, Acquisitions). The estimated fair values of the 6.25% Notes and the 0.0% Convertible Notes (each as defined in Note 5, Long-Term Debt) are based on quoted market prices (a Level 2 input). The estimated fair value of the EPR Secured Notes (as defined in Note 5, Long-Term Debt) has been estimated using analyses based on current borrowing rates for debt with similar remaining maturities and ratings (a Level 2 input). The carrying values, including any unamortized premium or discount, and estimated fair values of the 6.25% Notes, 0.0% Convertible Notes and EPR Secured Notes as of ~~April 30,~~October 31, 2022 are presented below (in thousands):

April 30, 2022
Carrying Value Estimated Fair Value
6.25% Notes $ 600,000 $ 616,212
0.0% Convertible Notes $ 493,038 $ 546,969
EPR Secured Notes $ 134,508 $ 181,454


	October 31, 2022
	Carrying Value		Estimated Fair Value
6.25% Notes	$	600,000	$	598,302
0.0% Convertible Notes	$	575,000	$	513,101
EPR Secured Notes	$	133,706	$	156,893

Recently Issued Accounting Standards

Adopted Standards ~~Being Evaluated~~

In March 2020, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” The ASU provides optional transition guidance, for a limited time, to companies that have contracts, hedging relationships or other transactions that reference the London Inter-bank Offered Rate (“LIBOR”) or another reference rate which is expected to be discontinued because of reference rate reform. The amendments provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions if certain criteria are met. The amendments in this update are effective as of March 12, 2020 through December 31, 2022. The amendments in this update may be applied as of any date from the beginning of an interim period that includes or is subsequent to March 12, 2020, or prospectively from a date within an

interim period that includes or is subsequent to March 12, 2020, up to the date that the financial statements are available to be issued. All other amendments should be applied on a prospective basis.

The Company is party to various interest rate swap agreements that hedge the variable interest rate component of underlying cash flows of $400.0 million in principal amount of its Vail Holdings Credit Agreement (as defined in Note 5, Long-Term Debt), which are designated as cash flow hedges. During the ~~process~~three months ended October 31, 2022, the Company entered into an amendment to its Vail Holdings Credit Agreement (the “Fifth Amendment”) to modify the calculation of ~~evaluating~~interest under the ~~effect that~~Vail Holdings Credit Agreement from being calculated based on LIBOR to being calculated based on SOFR (see Note 5, Long-Term Debt, for additional information). In association with the ~~adoption~~Fifth Amendment, the interest rate swaps were also amended to transition from a hedge of ~~this standard will have on its Consolidated Condensed Financial Statements, but does~~LIBOR to a hedge of SOFR. The Company elected certain optional expedients provided by Topic 848, which allowed the Company to not ~~expect it will have a material effect.~~

apply certain modification accounting requirements or reassess the previous accounting designation of the interest rate swap agreements as cash flow hedges.

In August 2020, the FASB issued ASU 2020-06, “Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity” which simplifies the guidance in Accounting Standards Codifications (“ASC”) 470-20, “Debt – Debt with Conversion and Other ~~Options” by reducing~~Options.” The guidance removes certain accounting models which required separation of the ~~number of accounting separation models~~embedded conversion features from the host contract for convertible instruments, ~~amending~~requiring bifurcation only if the convertible debt feature qualifies as a derivative under ASC 815, “Derivatives and Hedging”, or for convertible debt issued at a substantial premium. The guidance also amends the guidance in ASC 815-40, “Derivatives and Hedging – Contracts in Entity’s Own Equity” for certain contracts in an entity’s own equity that are currently accounted for as ~~derivatives, and requiring entities to use the if-converted method for all convertible instruments in the diluted earnings per share (“EPS”) calculation.~~derivatives. This standard ~~will be~~is effective for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years (the Company’s first quarter of the fiscal year ending July 31, 2023). This standard allows for a modified retrospective or fully retrospective method of transition. The Company ~~will adopt~~adopted ASU 2020-06 on August 1, 2022 ~~and expects to use~~using the modified retrospective method, and therefore prior period financial information has not been retrospectively adjusted and continues to be reported under the accounting standards in effect for ~~periods before August 1, 2022 will remain unchanged. As a result~~those periods.

Upon adoption of the ~~adoption of ASU 2020-06,~~standard, the Company ~~expects that it will reclassify~~reclassified the previously bifurcated equity component of its 0.0% Convertible Notes (as defined in Note 5, Long-Term Debt) to long-term debt, net, ~~and it will no longer record~~as the convertible option on the 0.0% Convertible Notes does not qualify as a derivatives under ASC 815 nor were the 0.0% Convertible Notes issued at a substantial premium. This reclassification was partially offset by an increase to retained earnings for the previously recognized non-cash interest expense, ~~related to the~~net of tax that had been recorded as a result of amortization of the previously recorded debt discount. The adoption of this new guidance eliminates the recognition of non-cash interest expense to be recognized in future periods due to removal of the debt discount associated with the 0.0% Convertible Notes.

The impact of adoption of ASU 2020-06 on the Consolidated Condensed Balance Sheet as of adoption date was as follows (in thousands):


	As of August 1, 2022
Balance Sheet	Balances without the Adoption of ASU 2020-06		Adjustments		Balances with the adoption of ASU 2020-06
Liabilities
Long term debt, net	$	2,670,300	$	74,822	$	2,745,122
Deferred income taxes, net	$	268,464	$	(18,779)	$	249,685
Stockholders’ equity
Additional paid-in capital	$	1,184,577	$	(80,066)	$	1,104,511
Retained earnings	$	895,889	$	24,023	$	919,912

ASU 2020-06 also prohibits the use of the treasury stock method for convertible instruments for the purposes of calculating diluted earnings per share (“EPS”) and instead requires application of the if-converted method. Under the if-converted method, diluted EPS will generally be calculated assuming that all of the convertible debt instruments were converted solely into shares of common stock at the beginning of the reporting period unless the result would be anti-dilutive. Pursuant to the terms of the 0.0% Convertible Notes, the principal amount of the 0.0% Convertible Notes is required to be paid in cash and only the premium due upon conversion, if any, is permitted to be settled in shares, cash or a combination of shares and cash. Consequently, for the Company the if-converted method would produce a similar result as the treasury stock method, which was utilized for the calculation of diluted EPS prior to the adoption of ASU 2020-06 for the 0.0% Convertible Notes.

~~3. Revenues~~

~~Revenue Recognition~~

Revenue from the sale of pass products is recognized as lift revenue throughout the ski season, as the Company's performance obligations are satisfied as control of the service (e.g., access to ski areas throughout the ski season) is transferred to customers. In accordance with Topic 606, the Company estimates progress towards satisfaction of its performance obligations using an output method that best depicts the transfer of control of the service to its customers.

Historically, the output method measured progress toward satisfaction of the Company’s performance obligations based on the estimated number of pass product holder visits relative to total expected visits, based on historical data, which the Company believed to provide a faithful depiction of its customers’ pass product usage. When sufficient historical data to determine usage patterns was not available, such as in the case of new product offerings, progress was measured on a straight-line basis throughout the ski season until sufficient historical usage patterns were available. Beginning August 1, 2021, progress towards satisfaction of the Company’s performance obligations for all passes is measured using an output method based on the skiable days of the season to date relative to the total estimated skiable days of the season, which effectively results in revenue being recorded on a straight-line basis throughout the ski season. Total estimated skiable days is based on actual resort opening and estimated closing dates. The Company believes this method best estimates the value transferred to the customer to date relative to the remaining services promised under the contract. Due to the strong correlation between historical pass product usage and skiable days, the change in the Company’s method of estimating progress toward satisfaction of the performance obligation alone does not have a material effect on the recognition pattern of pass product revenue.

3. Revenues

Disaggregation of Revenues

The following table presents net revenues disaggregated by segment and major revenue type for the three ~~and nine~~ months ended ~~April 30,~~October 31, 2022 and 2021 (in thousands):

Three Months Ended April 30, Nine Months Ended April 30,
2022
2021(1)
2022
2021(1)
Mountain net revenue:
Lift $ 714,708 $ 577,680 $ 1,250,619 $ 1,041,546
Ski School 120,897 80,390 214,442 138,824
Dining 79,826 45,981 146,395 81,276
Retail/Rental 126,497 91,286 281,704 203,718
Other 42,707 34,575 135,150 106,005
Total Mountain net revenue $ 1,084,635 $ 829,912 $ 2,028,310 $ 1,571,369
Lodging net revenue:
Owned hotel rooms $ 18,295 $ 10,252 $ 53,362 $ 24,325
Managed condominium rooms 37,494 28,726 83,703 58,391
Dining 14,646 4,162 33,296 7,703
Transportation 6,862 4,663 14,421 7,610
Golf — — 5,138 3,733
Other 9,925 8,610 31,641 25,834
87,222 56,413 221,561 127,596
Payroll cost reimbursements 4,679 1,953 8,281 5,174
Total Lodging net revenue $ 91,901 $ 58,366 $ 229,842 $ 132,770
Total Resort net revenue $ 1,176,536 $ 888,278 $ 2,258,152 $ 1,704,139
Total Real Estate net revenue 129 800 624 1,369
Total net revenue $ 1,176,665 $ 889,078 $ 2,258,776 $ 1,705,508

~~(1)~~ ~~Segment results for the three and nine months ended April 30, 2021 have been retrospectively adjusted to reflect current period presentation. See Note 10 for additional information.~~


	Three Months Ended October 31,
	2022		2021
Mountain net revenue:
Lift	$	59,540	$	14,329
Ski School	8,927		1,473
Dining	19,442		12,520
Retail/Rental	40,344		28,376
Other	73,464		52,602
Total Mountain net revenue	$	201,717	$	109,300
Lodging net revenue:
Owned hotel rooms	$	23,565	$	21,483
Managed condominium rooms	12,859		13,084
Dining	16,829		10,275

Golf	5,890		5,109
Other	14,797		14,269
	73,940		64,220
Payroll cost reimbursements	3,677		1,741
Total Lodging net revenue	$	77,617	$	65,961
Total Resort net revenue	$	279,334	$	175,261
Total Real Estate net revenue	113		315
Total net revenue	$	279,447	$	175,576

Contract Balances

Deferred revenue balances of a short-term nature were ~~$326.0~~$787.5 million and ~~$456.5~~$511.3 million as of ~~April 30,~~October 31, 2022 and July 31, ~~2021,~~2022, respectively. For the three months ended October 31, 2022, the Company recognized approximately $54.5 million of revenue that was included in the deferred revenue balance as of July 31, 2022. Deferred revenue balances of a long-term nature, comprised primarily of long-term private club initiation fee revenue, ~~was $119.2~~were $115.6 million and ~~$121.0~~$117.2 million as of ~~April 30,~~October 31, 2022 and July 31, ~~2021,~~2022, respectively. For the three and nine months ended April 30, 2022, the Company recognized approximately $200.9 million and $423.9 million, respectively, of revenue that was included in the deferred revenue balance as of July 31, 2021. As of ~~April 30,~~October 31, 2022, the weighted average remaining period over which revenue for unsatisfied performance obligations on long-term private club contracts will be recognized was approximately 1615 years. Trade receivables, net were ~~$267.1~~$118.5 million and ~~$345.4~~$383.4 million as of ~~April 30,~~October 31, 2022 and July 31, ~~2021,~~2022, respectively.

Costs to Obtain Contracts with Customers

As of ~~April 30,~~October 31, 2022, ~~$1.3~~$19.7 million of costs to obtain contracts with customers were recorded within other current assets on the Company’s Consolidated Condensed Balance Sheet. The amounts capitalized are subject to amortization generally beginning in the second quarter of fiscal 2023, commensurate with the revenue recognized for related pass ~~products. The Company recorded amortization of $11.8 million~~products, and ~~$21.9 million, respectively, for these costs during the three and nine months ended April 30, 2022, which was~~will be recorded within Mountain and Lodging operating expenses on the Company’s Consolidated Condensed Statement of Operations.

4. Net ~~Income~~Loss per Share

Earnings per Share

Basic EPS excludes dilution and is computed by dividing net ~~income~~loss attributable to Vail Resorts stockholders by the weighted-average shares outstanding during the period. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised, resulting in the issuance of shares of common stock that would then share in the earnings of Vail Resorts.

In connection with the Company’s acquisition of Whistler Blackcomb in October 2016, the Company issued consideration in the form of shares of Vail Resorts common stock (the “Vail Shares”) ~~and~~, redeemable preferred shares of the Company’s wholly-owned Canadian subsidiary Whistler Blackcomb Holdings Inc. (“Exchangeco”) or cash (or a combination thereof). Whistler Blackcomb shareholders elected to receive 3,327,719 Vail Shares and 418,095 shares of Exchangeco (the “Exchangeco Shares”). The Exchangeco Shares could be redeemed for Vail Shares at any time until October 2023 or until the Company elected to convert any remaining Exchangeco Shares to Vail Shares, which the Company had the ability to do once total Exchangeco Shares outstanding fell below 20,904 shares (or 5% of the total Exchangeco Shares originally issued). In July 2022, the number of outstanding Exchangeco Shares fell below such threshold and on August 25, 2022, the Company elected to redeem all outstanding Exchangeco Shares, effective September 26, 2022. As of October 31, 2022, all Exchangeco Shares have been exchanged for Vail Shares. Both Vail Shares and Exchangeco Shares have a par value of $0.01 per share, and Exchangeco Shares, while they were outstanding, ~~are~~were substantially the economic equivalent of ~~Vail Shares and are exchangeable, at any time prior to~~ the ~~seventh anniversary of the closing of the acquisition, into~~ Vail Shares. The Company’s calculation of weighted-average shares outstanding includes the Exchangeco Shares.

Presented below is basic and diluted EPS for the three months ended ~~April 30,~~October 31, 2022 and 2021 (in thousands, except per share amounts):


		Three Months Ended April 30,									Three Months Ended October 31,
		2022				2021					2022				2021
		Basic		Diluted		Basic		Diluted			Basic		Diluted		Basic		Diluted
Net income per share:
Net income attributable to Vail Resorts		$	372,550	$	372,550	$	274,629	$	274,629
Net loss per share:										Net loss per share:
Net loss attributable to Vail Resorts										Net loss attributable to Vail Resorts	$	(136,971)	$	(136,971)	$	(139,332)	$	(139,332)
Weighted-average Vail Shares outstanding	Weighted-average Vail Shares outstanding	40,537		40,537		40,262		40,262		Weighted-average Vail Shares outstanding	40,296		40,296		40,414		40,414
Weighted-average Exchangeco Shares outstanding	Weighted-average Exchangeco Shares outstanding	31		31		34		34		Weighted-average Exchangeco Shares outstanding	2		2		34		34
Total Weighted-average shares outstanding	Total Weighted-average shares outstanding	40,568		40,568		40,296		40,296		Total Weighted-average shares outstanding	40,298		40,298		40,448		40,448
Effect of dilutive securities	Effect of dilutive securities	—		110		—		600		Effect of dilutive securities	—		—		—		—
Total shares	Total shares	40,568		40,678		40,296		40,896		Total shares	40,298		40,298		40,448		40,448
Net income per share attributable to Vail Resorts		$	9.18	$	9.16	$	6.82	$	6.72
Net loss per share attributable to Vail Resorts										Net loss per share attributable to Vail Resorts	$	(3.40)	$	(3.40)	$	(3.44)	$	(3.44)

The Company computes the effect of dilutive securities using the treasury stock method and average market prices during the period. The number of shares issuable upon the exercise of share-based awards excluded from the calculation of diluted EPS because the effect of their inclusion would have been anti-dilutive totaled approximately ~~8,000~~0.2 million and ~~1,000~~0.5 million for the three months ended ~~April 30,~~October 31, 2022 and 2021, respectively.

~~Presented below is basic and diluted EPS for the nine months ended April 30, 2022 and 2021 (in thousands, except per share amounts):~~

Nine Months Ended April 30,
2022 2021
Basic Diluted Basic Diluted
Net income per share:
Net income attributable to Vail Resorts $ 456,609 $ 456,609 $ 268,661 $ 268,661
Weighted-average Vail Shares outstanding 40,485 40,485 40,242 40,242
Weighted-average Exchangeco Shares outstanding 33 33 35 35
Total Weighted-average shares outstanding 40,518 40,518 40,277 40,277
Effect of dilutive securities — 266 — 530
Total shares 40,518 40,784 40,277 40,807
Net income per share attributable to Vail Resorts $ 11.27 $ 11.20 $ 6.67 $ 6.58

The number of shares issuable upon the exercise of share-based awards excluded from the calculation of diluted EPS because the effect of their inclusion would have been anti-dilutive totaled approximately 3,000 and 2,000 for the nine months ended April 30, 2022 and 2021, respectively.

On December 18, 2020, the Company completed an offering of $575.0 million in aggregate principal amount of 0.0% Convertible Notes (as defined in Note 5, Long-Term Debt). The Company is required to settle the principal amount of the 0.0% Convertible Notes in cash and has the option to settle the conversion spread in cash or shares. The Company uses the ~~treasury~~if-converted method to calculate the impact of convertible instruments on diluted EPS ~~and if~~when the instruments may be settled in cash or shares. If the conversion value of the 0.0% Convertible Notes exceeds their conversion price, then the Company will calculate its diluted EPS as if all the notes were converted ~~and the Company issued shares of its~~into common stock ~~to settle~~at the ~~excess value over~~beginning of the ~~conversion price.~~period. However, if reflecting the 0.0% Convertible Notes in diluted EPS in this manner is anti-dilutive, or if the conversion value of the notes does not exceed their conversion price for a reporting period, then the shares underlying the notes will not be reflected in the Company’s calculation of diluted EPS. For the three ~~and nine~~ months ended ~~April 30,~~October 31, 2022 and ~~April 30,~~ 2021, the ~~average~~ price of Vail Shares did not exceed the conversion price and therefore there was no impact to diluted EPS during those periods.

Dividends

During the three ~~and nine~~ months ended ~~April 30,~~October 31, 2022 and 2021, the Company paid cash dividends of $1.91 and ~~$3.67~~$0.88 per share, respectively ($~~77.5~~77.0 million and ~~$148.9~~$35.6 million, respectively, including cash dividends paid to Exchangeco shareholders). ~~The Company did not pay cash dividends during the three and nine months ended April 30, 2021.~~ On ~~June 8,~~December 7, 2022, the Company’s Board of Directors approved a cash dividend of $1.91 per share payable on ~~July 12, 2022~~January 10, 2023 to stockholders of record as of ~~June 27, 2022. Additionally, a Canadian dollar equivalent dividend on the Exchangeco Shares will be payable on July 12, 2022 to shareholders of record on June~~December 27, 2022.

5. Long-Term Debt

Long-term debt, net as of ~~April 30,~~October 31, 2022, July 31, ~~2021~~2022 and ~~April 30,~~October 31, 2021 is summarized as follows (in thousands):


		Maturity	April 30, 2022		July 31, 2021		April 30, 2021			Maturity	October 31, 2022		July 31, 2022		October 31, 2021
Vail Holdings Credit Agreement term loan (a)	Vail Holdings Credit Agreement term loan (a)	2024	$	1,093,750	$	1,140,625	$	1,156,250	Vail Holdings Credit Agreement term loan (a)	2026	$	1,062,500	$	1,078,125	$	1,125,000
Vail Holdings Credit Agreement revolver (a)	Vail Holdings Credit Agreement revolver (a)	2024	—		—		—		Vail Holdings Credit Agreement revolver (a)	2026	—		—		—
6.25% Notes	6.25% Notes	2025	600,000		600,000		600,000		6.25% Notes	2025	600,000		600,000		600,000
0.0% Convertible Notes (b)	0.0% Convertible Notes (b)	2026	575,000		575,000		575,000		0.0% Convertible Notes (b)	2026	575,000		575,000		575,000
Whistler Credit Agreement revolver (c)	Whistler Credit Agreement revolver (c)	2026	21,012		44,891		40,681		Whistler Credit Agreement revolver (c)	2026	11,011		11,717		21,794

EPR Secured Notes (d)	EPR Secured Notes (d)	2034-2036	114,162		114,162		114,162		EPR Secured Notes (d)	2034-2036	114,162		114,162		114,162
EB-5 Development Notes	EB-5 Development Notes	2021	—		51,500		51,500		EB-5 Development Notes	2021	—		—		51,500
NRP Loan (e)									NRP Loan (e)	2036	36,430		—		—
Employee housing bonds	Employee housing bonds	2027-2039	52,575		52,575		52,575		Employee housing bonds	2027-2039	52,575		52,575		52,575
Canyons obligation	Canyons obligation	2063	356,160		351,820		350,373		Canyons obligation	2063	359,052		357,607		353,266
Other	Other	2022-2034	17,707		17,941		17,647		Other	2022-2036	36,587		17,860		17,772
Total debt	Total debt		2,830,366		2,948,514		2,958,188		Total debt		2,847,317		2,807,046		2,911,069
Less: Unamortized premiums, discounts and debt issuance costs			79,142		98,222		104,753
Less: Current maturities (e)			63,736		114,117		113,454
Less: Unamortized premiums, discounts and debt issuance costs (b)									Less: Unamortized premiums, discounts and debt issuance costs (b)		9,808		72,997		91,691
Less: Current maturities (f)									Less: Current maturities (f)		67,811		63,749		114,795
Long-term debt, net	Long-term debt, net		$	2,687,488	$	2,736,175	$	2,739,981	Long-term debt, net		$	2,769,698	$	2,670,300	$	2,704,583

(a)On ~~December 18, 2020,~~August 31, 2022, Vail Holdings, Inc. (“VHI”)~~, certain subsidiaries of the Company, as guarantors, Bank of America, N.A. (“Bank of America”), as administrative agent, and certain Lenders~~ entered into ~~a Fourth~~the Fifth Amendment to the Vail Holdings Credit Agreement, ~~(the “Fourth Amendment”). Pursuant~~which extended the maturity date to September 23, 2026. Additionally, the Fifth Amendment contains customary LIBOR replacement language, including, but not limited to, the ~~Fourth~~use of rates based on the secured overnight financing rate (“SOFR”). SOFR is a broad measure of the cost of borrowing cash in the overnight U.S. Treasury repo market and is administered by the Federal Reserve Bank of New York. The Fifth Amendment among other terms, VHI was exempted from complying with certain financial maintenance covenants for fiscal quarters ending through January 31, 2022 (unless VHI made a one-time irrevocable election to terminate such exemption period prior to such date) (such period,modified the “Financial Covenants Temporary Waiver Period”), and the Company was prohibited from undertaking certain activities during such period. On October 31, 2021, VHI exited the Financial Covenants Temporary Waiver Period. As a result, the Company was required to comply with the financial maintenance covenants incalculation of interest under the Vail Holdings Credit Agreement ~~starting with~~from being calculated based on LIBOR to being calculated based on SOFR. No other material terms of the ~~fiscal quarter ended October 31, 2021, and the Company is no longer subject to the covenant modifications that~~Vail Holdings Credit Agreement were ~~applicable during the Financial Covenants Temporary Waiver Period.~~amended.

13The Company is party to various interest rate swap agreements which hedge the SOFR-based variable interest rate component of underlying cash flows of $400.0 million in principal amount of its Vail Holdings Credit Agreement until September 23, 2024. In association with the Fifth Amendment, these interest rate swaps were amended to transition from a hedge of LIBOR to a hedge of SOFR.

As of ~~April 30,~~October 31, 2022, the Vail Holdings Credit Agreement consists of a $500.0 million revolving credit facility and a term loan facility with $1.1 billion outstanding. The term loan facility is subject to quarterly amortization of principal of approximately $15.6 million, in equal installments, for a total of 5% of principal payable in each year and the final payment of all amounts outstanding, plus accrued and unpaid interest due in September ~~2024.~~2026. The proceeds of the loans made under the Vail Holdings Credit Agreement may be used to fund the Company’s working capital needs, capital expenditures, acquisitions, investments and other general corporate purposes, including the issuance of letters of credit. Borrowings under the Vail Holdings Credit Agreement, including the term loan facility, bear interest annually at ~~LIBOR~~SOFR plus a spread of 0.1% plus 1.25% as of ~~April 30,~~October 31, 2022 ~~(2.01%~~(5.08% as of ~~April 30,~~October 31, 2022). The Vail Holdings Credit Agreement, as amended by the Fourth Amendment, contains customary LIBOR replacement language, including, but not limited to, the use of rates based on the secured overnight financing rate (“SOFR”). SOFR is a broad measure of the cost of borrowing cash in the overnight U.S. Treasury repo market and is administered by the Federal Reserve Bank of New York. Interest rate margins may fluctuate based upon the ratio of the Company’s Net Funded Debt to Adjusted EBITDA on a trailing four-quarter basis. The Vail Holdings Credit Agreement also includes a quarterly unused commitment fee, which is equal to a percentage determined by the Net Funded Debt to Adjusted EBITDA ratio, as each such term is defined in the Vail Holdings Credit Agreement, multiplied by the daily amount by which the Vail Holdings Credit Agreement commitment exceeds the total of outstanding loans and outstanding letters of credit (0.25% as of ~~April 30,~~October 31, 2022).

(b)The Company ~~separately accounts for the liability and equity components~~issued $575.0 million in aggregate principal amount of ~~the~~ 0.0% Convertible ~~Notes. The liability component at issuance was recognized at estimated fair value based on~~Notes due 2026 (the “0.0% Convertible Notes) under an indenture dated December 18, 2020. Under previous accounting guidance, the ~~fair value of a similar debt instrument that does not have an embedded convertible feature. As of~~Company bifurcated the issuance date, the estimated liability was determined to be $465.3 million and was recorded within long-term debt, net on the Company’s Consolidated Condensed Balance Sheet. The excess of the principal amountproceeds of the 0.0% Convertible Notes ~~over~~by estimating the ~~initial~~ fair value of the ~~liability~~0.0% Convertible Notes at issuance and allocating that portion to long-term debt, net, with the excess being recorded within additional paid-in capital. The Company adopted ASU 2020-06 on August 1, 2022 using the modified retrospective method, and as a result, the Company reclassified the equity component ~~represented a~~of its 0.0% Convertible Notes to long-term debt, ~~discount of $109.7 million as~~net, and will no longer record non-cash interest expense related to the amortization of the ~~issuance date and is being amortized~~debt discount. Refer to ~~interest expense, net over the term. The balance~~Note 2, Summary of ~~the unamortized debt discount was $82.0 million as of April 30, 2022.~~

Significant Accounting Policies, for further information on ASU 2020-06. As of ~~April 30,~~October 31, 2022, the conversion price of the 0.0% Convertible Notes, adjusted for cash dividends paid since the issuance date, was ~~$402.08.~~$395.11.

(c)Whistler Mountain Resort Limited Partnership (“Whistler LP”) and Blackcomb Skiing Enterprises Limited Partnership (“Blackcomb LP”), together “The WB Partnerships,” are party to a credit agreement, dated as of November 12, 2013 (as amended, the “Whistler Credit Agreement”), by and among Whistler LP, Blackcomb LP, certain subsidiaries of Whistler LP and Blackcomb LP party thereto as guarantors (the “Whistler Subsidiary Guarantors”), the financial institutions party thereto as lenders and The Toronto-Dominion Bank, as administrative agent. The Whistler Credit Agreement consists of a C$300.0 million revolving credit facility. During the three months ended January 31, 2022, the Company entered into an amendment of the Whistler Credit Agreement which extended the maturity date of the revolving credit facility to December 15, 2026. No other material terms of the Whistler Credit Agreement were amended. As of ~~April 30,~~October 31, 2022, all borrowings under the Whistler Credit Agreement were made in Canadian dollars and by way of the issuance of bankers’ acceptances plus 1.75% (approximately ~~3.03%~~5.98% as of ~~April 30,~~October 31, 2022). The Whistler Credit Agreement also includes a quarterly unused commitment fee based on the Consolidated Total Leverage Ratio, which as of ~~April 30,~~October 31, 2022 is equal to ~~0.4%~~0.39% per annum.

(d)On September 24, 2019, in conjunction with the acquisition of Peak Resorts, Inc. (”Peak Resorts”), the Company assumed various secured borrowings (the “EPR Secured Notes”) under the master credit and security agreements and other related agreements, as amended, (collectively, the “EPR Agreements”) with EPT Ski Properties, Inc. and its affiliates (“EPR”). The EPR Secured Notes include the following:

i.The Alpine Valley Secured Note. The $4.6 million Alpine Valley Secured Note provides for interest payments through its maturity on December 1, 2034. As of ~~April 30,~~October 31, 2022, interest on this note accrued at a rate of 11.55%.

ii.The Boston Mills/Brandywine Secured Note. The $23.3 million Boston Mills/Brandywine Secured Note provides for interest payments through its maturity on December 1, 2034. As of ~~April 30,~~October 31, 2022, interest on this note accrued at a rate of ~~11.07%~~11.24%.

iii.The Jack Frost/Big Boulder Secured Note. The $14.3 million Jack Frost/Big Boulder Secured Note provides for interest payments through its maturity on December 1, 2034. As of ~~April 30,~~October 31, 2022, interest on this note accrued at a rate of ~~11.07%~~11.24%.

iv.The Mount Snow Secured Note. The $51.1 million Mount Snow Secured Note provides for interest payments through its maturity on December 1, 2034. As of ~~April 30,~~October 31, 2022, interest on this note accrued at a rate of 12.14%.

v.The Hunter Mountain Secured Note. The $21.0 million Hunter Mountain Secured Note provides for interest payments through its maturity on January 5, 2036. As of ~~April 30,~~October 31, 2022, interest on this note accrued at a rate of 8.88%.

In addition, Peak Resorts is required to maintain a debt service reserve account which amounts are applied to fund interest payments and other amounts due and payable to EPR. As of ~~April 30,~~October 31, 2022, the Company had funded the EPR debt service reserve account in an amount equal to approximately ~~$8.5~~$2.1 million, which was included in other current assets in the Company’s Consolidated Condensed Balance Sheet.

(e)On August 3, 2022 in conjunction with the acquisition of Andermatt-Sedrun (see Note 6, Acquisitions), the Company assumed the New Regional Policy loan between Andermatt-Sedrun and the Canton of Uri and Canton of Graubünden dated June 24, 2016 (the “NRP Loan”), with an initial principal balance of CHF 40.0 million. Amounts outstanding under the NRP Loan bear interest at 0.63% per annum until the maturity date, which is September 30, 2036, with semi-annual required payments of principal amortization and accrued interest. In addition, the NRP Loan agreement includes restrictive covenants requiring certain minimum financial results (as defined in the agreement).

(f)Current maturities represent principal payments due in the next 12 months.

Aggregate maturities of debt outstanding as of ~~April 30,~~October 31, 2022 reflected by fiscal year (August 1 through July 31) are as follows (in thousands):


		Total			Total
2022 (May 2022 through July 2022)		$	15,845
2023		69,890
2023 (November 2022 through July 2023)				2023 (November 2022 through July 2023)	$	57,111
2024	2024	63,801		2024	69,054
2025	2025	1,553,883		2025	668,394
2026	2026	575,415		2026	642,712
2027				2027	855,036
Thereafter	Thereafter	551,532		Thereafter	555,010
Total debt	Total debt	$	2,830,366	Total debt	$	2,847,317

The Company recorded interest expense of ~~$35.1~~$35.3 million and ~~$39.0~~$39.5 million for the three months ended ~~April 30,~~October 31, 2022 and 2021, respectively, of which $1.6 million and $1.5 million, respectively, was amortization of deferred financing costs. The Company recorded interest expense of $112.0 million and $112.3 million for the nine months ended April 30, 2022 and 2021, respectively, of which $4.4 million and $3.4$1.4 million, respectively, was amortization of deferred financing costs. The Company was in compliance with all of its financial and operating covenants required to be maintained under its debt instruments for all periods presented.

In connection with the ~~Company’s~~ acquisition of Whistler Blackcomb, ~~in October 2016,~~ VHI funded a portion of the purchase price through an intercompany loan to Whistler Blackcomb of $210.0 million, which was effective as of November 1, 2016, and requires foreign currency remeasurement to Canadian dollars, the functional currency for Whistler Blackcomb. As a result, foreign currency fluctuations associated with the loan are recorded within the Company’s results of operations. The Company recognized approximately ~~$1.0~~$(6.1) million and ~~$3.1~~$0.8 million, respectively, of non-cash foreign currency losses on the intercompany loan to Whistler Blackcomb for the three and nine months ended April 30, 2022 on the Company’s Consolidated Condensed Statements of Operations. The Company recognized approximately $4.2 million and $9.8 million, respectively, of non-cash foreign currency(losses) gains on the intercompany loan to Whistler Blackcomb for the three ~~and nine~~ months ended ~~April 30,~~October 31, 2022 and 2021 on the Company’s Consolidated Condensed Statements of Operations.

6. Acquisitions

Andermatt-Sedrun

On August 3, 2022, through a wholly-owned subsidiary, the Company acquired a 55% controlling interest in Andermatt-Sedrun Sport AG (“Andermatt-Sedrun”) from Andermatt Swiss Alps AG (“ASA”). The consideration paid consisted of an investment of $114.4 million (CHF 110.0 million) into Andermatt-Sedrun for use in capital investments to enhance the guest experience on mountain (which was prepaid to fund the acquisition and was recorded in other current assets on the Company’s Consolidated Condensed Balance Sheet as of July 31, 2022) and $41.3 million (CHF 39.3 million) paid to ASA (which was paid on August 3, 2022, commensurate with closing). As of August 3, 2022 the total fair value of the consideration paid was $155.4 million (CHF 149.3 million).

Andermatt-Sedrun operates mountain and ski-related assets, including lifts, most of the restaurants and a ski school operation at the ski area. Ski operations are conducted on land owned by ASA as freehold or leasehold properties, land owned by Usern Corporation, land owned by the municipality of Tujetsch and land owned by private property owners. ASA retained a 40% ownership stake, with a group of existing shareholders comprising the remaining 5% ownership stake. ASA and the other noncontrolling economic interests contain certain protective rights pursuant to a shareholder agreement (the “Andermatt Agreement”) and no ability to participate in the day-to-day operations of Andermatt-Sedrun. The Andermatt Agreement provides that no dividend distributions be made by Andermatt-Sedrun until the end of the fiscal year ending July 31, 2026, after which time there shall be annual distributions of 50% of the available cash (as defined in the Andermatt Agreement) for the most recently completed fiscal year.In addition, the distribution rights are non-transferable and transfer of the noncontrolling interests are limited.

The following summarizes the purchase consideration and the preliminary purchase price allocation to estimated fair values of the identifiable assets acquired and liabilities assumed at the date the transaction was effective (in thousands):


	Acquisition Date Estimated Fair Value
Total cash consideration paid by Vail Resorts, Inc.	$	155,365
Estimated fair value of noncontrolling interests	91,524
Total estimated purchase consideration	$	246,889

Allocation of total estimated purchase consideration:
Current assets	$	119,867
Property, plant and equipment	176,805
Goodwill	1,363
Identifiable intangible assets and other assets	7,476
Assumed long-term debt	(44,130)
Other liabilities	(14,492)
Net assets acquired	$	246,889

Identifiable intangible assets acquired in the transaction were primarily related to a trade name. The process of estimating the fair value of the property, plant, and equipment includes the use of certain estimates and assumptions related to replacement cost and physical condition at the time of acquisition. The excess of the purchase price over the aggregate estimated fair values of the assets acquired and liabilities assumed was recorded as goodwill. The goodwill recognized is attributable primarily to expected synergies, the assembled workforce of the resorts and other factors, and is not expected to be deductible for income tax purposes. The operating results of Andermatt-Sedrun are reported within the Mountain segment prospectively from the date of acquisition.

Seven Springs Mountain Resort, Hidden Valley Resort & Laurel Mountain Ski Area

On December 31, 2021, the Company, through a wholly-owned subsidiary, acquired Seven Springs Mountain Resort, Hidden Valley Resort and Laurel Mountain Ski Area (together, the “Seven Springs Resorts”) in Pennsylvania from Seven Springs Mountain Resort, Inc. and its affiliates for a cash purchase price of approximately $116.5 million, after adjustments for certain agreed-upon terms, which the Company funded with cash on hand. The acquisition included the mountain operations of the resorts, including base area skier services (food and beverage, retail and rental, lift ticket offices and ski and snowboard school facilities), as well as a hotel, conference center and other related operations.


	Acquisition Date Estimated Fair Value
Current assets	$	2,932
Property, plant and equipment	118,415
Goodwill	4,991
Identifiable intangible assets and other assets	5,335
Liabilities	(15,172)
Net assets acquired	$	116,501

Identifiable intangible assets acquired in the transaction were primarily related to advanced lodging bookings and trade names. The process of estimating the fair value of the property, plant, and equipment includes the use of certain estimates and assumptions related to replacement cost and physical condition at the time of acquisition. The excess of the purchase price over the aggregate estimated fair values of the assets acquired and liabilities assumed was recorded as goodwill. The goodwill recognized is attributable primarily to expected synergies, the assembled workforce of the resorts and other factors, and is not expected to be deductible for income tax purposes. The Company recognized $2.8 million of acquisition related expenses associated with the transaction within Mountain and Lodging operating expense ~~in its Consolidated Condensed Statement of Operations~~ for the ~~nine months~~year ended ~~April 30,~~July 31, 2022. The operating results of the acquired resorts are reported within the Mountain and Lodging segments prospectively from the date of acquisition.

The estimated fair values of assets acquired and liabilities assumed for Andermatt-Sedrun and the Seven Springs Resorts are preliminary and are based on the information that was available as of the respective acquisition ~~date.~~dates. The Company believes that this information provides a reasonable basis for estimating the fair values of assets acquired and liabilities assumed; however, the Company is obtaining additional information necessary to finalize those estimated fair values. Therefore, the preliminary measurements of estimated fair values reflected are subject to change. The Company expects to finalize the valuation and complete the purchase consideration allocation no later than one year from the acquisition date.

7. Supplementary Balance Sheet Information

The composition of property, plant and equipment follows (in thousands):


		April 30, 2022		July 31, 2021		April 30, 2021			October 31, 2022		July 31, 2022		October 31, 2021
Land and land improvements	Land and land improvements	$	766,415	$	756,517	$	761,367	Land and land improvements	$	780,977	$	763,432	$	757,625
Buildings and building improvements	Buildings and building improvements	1,563,603		1,496,402		1,502,828		Buildings and building improvements	1,574,931		1,545,571		1,492,863
Machinery and equipment	Machinery and equipment	1,524,191		1,417,705		1,432,137		Machinery and equipment	1,594,588		1,505,236		1,422,110
Furniture and fixtures	Furniture and fixtures	320,695		308,432		330,530		Furniture and fixtures	316,350		307,867		309,119
Software	Software	137,589		122,778		122,586		Software	139,522		138,058		123,228
Vehicles	Vehicles	83,148		80,328		82,375		Vehicles	82,239		81,927		80,921
Construction in progress	Construction in progress	97,813		67,710		46,703		Construction in progress	221,990		127,282		113,854
Gross property, plant and equipment	Gross property, plant and equipment	4,493,454		4,249,872		4,278,526		Gross property, plant and equipment	4,710,597		4,469,373		4,299,720
Accumulated depreciation	Accumulated depreciation	(2,350,169)		(2,181,996)		(2,161,731)		Accumulated depreciation	(2,397,536)		(2,351,321)		(2,237,398)
Property, plant and equipment, net	Property, plant and equipment, net	$	2,143,285	$	2,067,876	$	2,116,795	Property, plant and equipment, net	$	2,313,061	$	2,118,052	$	2,062,322

The composition of accounts payable and accrued liabilities follows (in thousands):


		April 30, 2022		July 31, 2021		April 30, 2021			October 31, 2022		July 31, 2022		October 31, 2021
Trade payables	Trade payables	$	104,101	$	98,261	$	64,412	Trade payables	$	162,366	$	151,263	$	116,501
Deferred revenue	Deferred revenue	326,008		456,457		238,075		Deferred revenue	787,514		511,306		743,809
Accrued salaries, wages and deferred compensation	Accrued salaries, wages and deferred compensation	69,793		54,286		69,821		Accrued salaries, wages and deferred compensation	41,239		64,570		43,773
Accrued benefits	Accrued benefits	55,453		47,368		49,958		Accrued benefits	44,008		45,202		45,439
Deposits	Deposits	45,820		35,263		35,263		Deposits	35,491		37,731		43,875
Operating lease liabilities	Operating lease liabilities	39,526		34,668		37,687		Operating lease liabilities	35,331		34,218		36,036
Other liabilities	Other liabilities	101,544		89,169		72,048		Other liabilities	84,573		98,540		80,219
Total accounts payable and accrued liabilities	Total accounts payable and accrued liabilities	$	742,245	$	815,472	$	567,264	Total accounts payable and accrued liabilities	$	1,190,522	$	942,830	$	1,109,652

The changes in the net carrying amount of goodwill allocated between the Company’s segments for the ~~nine~~three months ended ~~April 30,~~October 31, 2022 are as follows (in thousands):

Mountain Lodging Goodwill, net
Balance at July 31, 2021 $ 1,738,836 $ 42,211 $ 1,781,047
Acquisition (including measurement period adjustments) 2,196 2,795 4,991
Effects of changes in foreign currency exchange rates (33,505) — (33,505)
Balance at April 30, 2022 $ 1,707,527 $ 45,006 $ 1,752,533


	Mountain		Lodging		Goodwill, net
Balance at July 31, 2022	$	1,709,922	$	45,006	$	1,754,928
Acquisition	1,363		—		1,363

Effects of changes in foreign currency exchange rates	(67,560)		—		(67,560)
Balance at October 31, 2022	$	1,643,725	$	45,006	$	1,688,731

8. Fair Value Measurements

The ~~FASB issued~~Company utilizes FASB-issued fair value guidance that establishes how reporting entities should measure fair value for measurement and disclosure purposes. The guidance establishes a common definition of fair value applicable to all assets and liabilities measured at fair value and prioritizes the inputs into valuation techniques used to measure fair value. Accordingly, the Company uses valuation techniques which maximize the use of observable inputs and minimize the use of unobservable inputs when determining fair value. The three levels of the hierarchy are as follows:

Level 1: Inputs that reflect unadjusted quoted prices in active markets that are accessible to the Company for identical assets or liabilities;

Level 2: Inputs include quoted prices for similar assets and liabilities in active and inactive markets or that are observable for the asset or liability either directly or indirectly; and

Level 3: Unobservable inputs which are supported by little or no market activity.

The table below summarizes the Company’s cash equivalents, other current assets, interest rate swaps and Contingent Consideration (defined below) measured at estimated fair value (all other assets and liabilities measured at fair value are immaterial) (in thousands).


											Estimated Fair Value Measurement as of October 31, 2022
Description										Description	Total		Level 1		Level 2		Level 3
Assets:										Assets:
Money Market										Money Market	$	509,165	$	509,165	$	—	$	—
Commercial Paper										Commercial Paper	$	2,401	$	—	$	2,401	$	—
Certificates of Deposit										Certificates of Deposit	$	106,790	$	—	$	106,790	$	—
Interest Rate Swaps										Interest Rate Swaps	$	22,991	$	—	$	22,991	$	—
Liabilities:										Liabilities:

Contingent Consideration										Contingent Consideration	$	24,100	$	—	$	—	$	24,100

		Estimated Fair Value Measurement as of April 30, 2022									Estimated Fair Value Measurement as of July 31, 2022
Description	Description	Total		Level 1		Level 2		Level 3		Description	Total		Level 1		Level 2		Level 3
Assets:	Assets:									Assets:
Money Market	Money Market	$	504,612	$	504,612	$	—	$	—	Money Market	$	505,901	$	505,901	$	—	$	—
Commercial Paper	Commercial Paper	$	2,401	$	—	$	2,401	$	—	Commercial Paper	$	2,401	$	—	$	2,401	$	—
Certificates of Deposit	Certificates of Deposit	$	9,556	$	—	$	9,556	$	—	Certificates of Deposit	$	9,473	$	—	$	9,473	$	—
Interest Rate Swaps	Interest Rate Swaps	$	13,216	$	—	$	13,216	$	—	Interest Rate Swaps	$	12,301	$	—	$	12,301	$	—
Liabilities:	Liabilities:									Liabilities:

Contingent Consideration	Contingent Consideration	$	43,700	$	—	$	—	$	43,700	Contingent Consideration	$	42,400	$	—	$	—	$	42,400

		Estimated Fair Value Measurement as of July 31, 2021									Estimated Fair Value Measurement as of October 31, 2021
Description	Description	Total		Level 1		Level 2		Level 3		Description	Total		Level 1		Level 2		Level 3
Assets:	Assets:									Assets:
Money Market	Money Market	$	253,782	$	253,782	$	—	$	—	Money Market	$	504,064	$	504,064	$	—	$	—
Commercial Paper	Commercial Paper	$	2,401	$	—	$	2,401	$	—	Commercial Paper	$	2,401	$	—	$	2,401	$	—
Certificates of Deposit	Certificates of Deposit	$	259,945	$	—	$	259,945	$	—	Certificates of Deposit	$	9,984	$	—	$	9,984	$	—
Liabilities:	Liabilities:									Liabilities:
Interest Rate Swaps	Interest Rate Swaps	$	12,942	$	—	$	12,942	$	—	Interest Rate Swaps	$	5,348	$	—	$	5,348	$	—
Contingent Consideration	Contingent Consideration	$	29,600	$	—	$	—	$	29,600	Contingent Consideration	$	24,100	$	—	$	—	$	24,100

		Estimated Fair Value Measurement as of April 30, 2021
Description		Total		Level 1		Level 2		Level 3
Assets:
Money Market		$	253,809	$	253,809	$	—	$	—
Commercial Paper		$	2,401	$	—	$	2,401	$	—
Certificates of Deposit		$	259,111	$	—	$	259,111	$	—
Liabilities:
Interest Rate Swaps		$	12,938	$	—	$	12,938	$	—
Contingent Consideration		$	27,400	$	—	$	—	$	27,400

The Company’s cash equivalents, other current assets and interest rate swaps are measured utilizing quoted market prices or pricing models whereby all significant inputs are either observable or corroborated by observable market data. The estimated fair value of the interest rate swaps are included within other assets ~~and other long-term liabilities~~ on the Company’s Consolidated Condensed Balance Sheet as of ~~April 30,~~October 31, 2022 and ~~2021, respectively.~~July 31, 2022, and included within other long-term liabilities as of October 31, 2021.

The changes in Contingent Consideration during the ~~nine~~three months ended ~~April 30,~~October 31, 2022 and 2021 were as follows (in thousands):


Balance as of July 31, 2021 and 2020, respectively		$	29,600	$	17,800
Balance as of July 31, 2022 and 2021, respectively						Balance as of July 31, 2022 and 2021, respectively	$	42,400	$	29,600
Payments	Payments	(7,480)		(2,602)		Payments	(18,936)		(7,500)
Change in estimated fair value	Change in estimated fair value	21,580		12,202		Change in estimated fair value	636		2,000
Balance as of April 30, 2022 and 2021, respectively		$	43,700	$	27,400
Balance as of October 31, 2022 and 2021, respectively						Balance as of October 31, 2022 and 2021, respectively	$	24,100	$	24,100

The lease for Park City provides for participating contingent payments (the “Contingent Consideration”) to the landlord of 42% of the amount by which EBITDA for the Park City resort operations, as calculated under the lease, exceeds approximately $35 million, as established at the transaction date, with such threshold amount subsequently increased annually by an inflation linked index and a 10% adjustment for any capital improvements or investments made under the lease by the Company. The estimated fair value of Contingent Consideration includes the future period resort operations of Park City in the calculation of EBITDA on which participating contingent payments are made, which is determined on the basis of estimated subsequent year performance, escalated by an assumed growth factor. The Company estimated the fair value of the Contingent Consideration payments using an option pricing valuation model. Key assumptions included a discount rate of 11.1%, volatility of 17.0% and future period Park City EBITDA, which are unobservable inputs and thus are considered Level 3 inputs. The Company prepared a sensitivity analysis to evaluate the effect that changes on certain key assumptions would have on the estimated fair value of the Contingent Consideration. A change in the discount rate of 100 basis points or a 5% change in estimated subsequent year performance of the resort would result in a change in the estimated fair value within the range of approximately ~~$4.7~~$3.2 million to ~~$7.7~~$6.0 million.

Contingent Consideration is classified as a liability, which is remeasured to fair value at each reporting date until the contingency is resolved. During the ~~nine~~three months ended ~~April 30,~~October 31, 2022, the Company made a payment to the landlord for Contingent Consideration of approximately ~~$7.5~~$18.9 million and recorded an increase of approximately ~~$21.6 million which was primarily associated with the estimated Contingent Consideration payment for the fiscal year ending July 31, 2022.~~$0.6 million. These changes resulted in an estimated fair value of the Contingent Consideration of approximately ~~$43.7~~$24.1 million, which is reflected in ~~accounts payable and accrued liabilities and~~ other long-term liabilities in the Company’s Consolidated Condensed Balance Sheet.

9. Commitments and Contingencies

Metropolitan Districts

The Company credit-enhances $6.3 million of bonds issued by Holland Creek Metropolitan District (“HCMD”) through a $6.4 million letter of credit issued under the Vail Holdings Credit Agreement. HCMD’s bonds were issued and used to build infrastructure associated with the Company’s Red Sky Ranch residential development. The Company has agreed to pay capital improvement fees to the Red Sky Ranch Metropolitan District (“RSRMD”) until RSRMD’s revenue streams from property taxes are sufficient to meet debt service requirements under HCMD’s bonds. The Company has recorded a liability of $1.7 million, $1.8 million ~~$2.0 million~~ and ~~$2.0~~$1.9 million primarily within other long-term liabilities in the accompanying Consolidated Condensed Balance Sheets, as of ~~April 30,~~October 31, 2022, July 31, ~~2021~~2022 and ~~April 30,~~October 31, 2021, respectively, with respect to the estimated present value of future RSRMD capital improvement fees. The Company estimates it will make capital improvement fee payments under this arrangement through the fiscal year ending July 31, 2031.

Guarantees/Indemnifications

As of ~~April 30,~~October 31, 2022, the Company had various letters of credit outstanding totaling ~~$77.4~~$80.0 million, consisting of $53.4 million to support the Employee Housing Bonds and ~~$24.0~~$26.6 million primarily for workers’ compensation, a wind energy purchase agreement and insurance-related deductibles. The Company also had surety bonds of $13.2 million as of ~~April 30,~~October 31, 2022, primarily to provide collateral for its U.S. workers compensation self-insurance programs.

In addition to the guarantees noted above, the Company has entered into contracts in the normal course of business that include certain indemnifications under which it could be required to make payments to third parties upon the occurrence or non-occurrence of certain future events. These indemnities include indemnities related to licensees in connection with third-parties’ use of the Company’s trademarks and logos, liabilities associated with the infringement of other parties’ technology and software products, liabilities associated with the use of easements, liabilities associated with employment of contract workers and the Company’s use of trustees, and liabilities associated with the Company’s use of public lands and environmental matters. The duration of these indemnities generally is indefinite and generally do not limit the future payments the Company could be obligated to make.

As permitted under applicable law, the Company and certain of its subsidiaries have agreed to indemnify their directors and officers over their lifetimes for certain events or occurrences while the officer or director is, or was, serving the Company or its subsidiaries in such a capacity. The maximum potential amount of future payments the Company could be required to make under these indemnification agreements is unlimited; however, the Company has a director and officer insurance policy that should enable the Company to recover a portion of any amounts paid.

Unless otherwise noted, the Company has not recorded any significant liabilities for the letters of credit, indemnities and other guarantees noted above in the accompanying Consolidated Condensed Financial Statements, either because the Company has recorded on its Consolidated Condensed Balance Sheets the underlying liability associated with the guarantee, the guarantee is with respect to the Company’s own performance and is therefore not subject to the measurement requirements as prescribed by GAAP, or because the Company has calculated the estimated fair value of the indemnification or guarantee to be immaterial based on the current facts and circumstances that would trigger a payment under the indemnification clause. In addition, with respect to certain indemnifications, it is not possible to determine the maximum potential amount of liability under these potential obligations due to the unique set of facts and circumstances likely to be involved in each particular claim and indemnification provision. Historically, payments made by the Company under these obligations have not been material.

As noted above, the Company makes certain indemnifications to licensees for their use of the Company’s trademarks and logos. The Company does not record any liabilities with respect to these indemnifications.

Additionally, the Company has entered into strategic long-term season pass alliance agreements with third-party mountain resorts in which the Company has committed to pay minimum revenue guarantees over the remaining terms of these agreements.

Self-Insurance

The Company is self-insured for claims under its U.S. health benefit plans and for the majority of workers’ compensation claims in the U.S. Workers compensation claims in the U.S. are subject to stop loss policies. The self-insurance liability related to workers’ compensation is determined actuarially based on claims filed. The self-insurance liability related to claims under the Company’s U.S. health benefit plans is determined based on analysis of actual claims. The amounts related to these claims are included as a component of accrued benefits in accounts payable and accrued liabilities (see Note 7, Supplementary Balance Sheet Information).

Legal

The Company is a party to various lawsuits arising in the ordinary course of business. Management believes the Company has adequate insurance coverage and/or has accrued for all loss contingencies for asserted and unasserted matters deemed to be probable and estimable losses. As of ~~April 30,~~October 31, 2022, July 31, ~~2021~~2022 and ~~April 30,~~October 31, 2021, the accruals for the above loss contingencies were not material individually or in the aggregate.

10. Segment Information

The Company has three reportable segments: Mountain, Lodging and Real Estate. The Company refers to “Resort” as the combination of the Mountain and Lodging segments. The Mountain segment includes the operations of the Company’s mountain resorts/ski areas and related ancillary activities. The Lodging segment includes the operations of the Company’s owned hotels, RockResorts, NPS ~~concessionaire~~concessioner properties, condominium management, Colorado resort ground transportation operations and mountain resort golf operations. The Real Estate segment owns, develops and sells real estate in and around the Company’s resort communities. The Company’s reportable segments, although integral to the success of the others, offer distinctly different products and services and require different types of management focus. As such, these segments are managed separately.

On August 1, 2021, the Company revised its segment reporting to move certain dining and golf operations from the Lodging segment to the Mountain segment. Segment reporting results for the prior year periods have been adjusted retrospectively to conform to the current period presentation.

The Company reports its segment results using Reported EBITDA (defined as segment net revenue less segment operating expenses, plus segment equity investment income or loss, and for the Real Estate segment, plus gain or loss on sale of real property). The Company reports segment results in a manner consistent with management’s internal reporting of operating results to the chief operating decision maker (Chief Executive Officer) for purposes of evaluating segment performance.

Items excluded from Reported EBITDA are significant components in understanding and assessing financial performance. Reported EBITDA should not be considered in isolation or as an alternative to, or substitute for, net ~~income,~~loss, net change in cash and cash equivalents or other financial statement data presented in the accompanying Consolidated Condensed Financial Statements as indicators of financial performance or liquidity.

2019

The Company utilizes Reported EBITDA in evaluating the performance of the Company and in allocating resources to its segments. Mountain Reported EBITDA consists of Mountain net revenue less Mountain operating expense plus Mountain equity investment income or loss. Lodging Reported EBITDA consists of Lodging net revenue less Lodging operating expense. Real Estate Reported EBITDA consists of Real Estate net revenue less Real Estate operating expense plus gain or loss on sale of real property. All segment expenses include an allocation of corporate administrative expense. Assets are not used to evaluate performance, except as shown in the table below. The accounting policies specific to each segment are the same as those described in Note 2, Summary of Significant Accounting Policies.

The following table presents financial information by reportable segment, which is used by management in evaluating performance and allocating resources (in thousands):


		Three Months Ended April 30,				Nine Months Ended April 30,					Three Months Ended October 31,
		2022		2021 (1)		2022		2021 (1)			2022		2021
Net revenue:	Net revenue:									Net revenue:

Mountain	Mountain	$	1,084,635	$	829,912	2,028,310		1,571,369		Mountain	$	201,717	$	109,300
Lodging	Lodging	91,901		58,366		229,842		132,770		Lodging	77,617		65,961
Total Resort net revenue	Total Resort net revenue	1,176,536		888,278		2,258,152		1,704,139		Total Resort net revenue	279,334		175,261
Real Estate	Real Estate	129		800		624		1,369		Real Estate	113		315
Total net revenue	Total net revenue	$	1,176,665	$	889,078	$	2,258,776	$	1,705,508	Total net revenue	$	279,447	$	175,576
Segment operating expense:	Segment operating expense:									Segment operating expense:
Mountain	Mountain	$	488,998	$	374,025	$	1,157,476	$	923,279	Mountain	$	294,196	$	221,778
Lodging	Lodging	77,362		53,042		203,384		143,544		Lodging	81,974		63,410
Total Resort operating expense	Total Resort operating expense	566,360		427,067		1,360,860		1,066,823		Total Resort operating expense	376,170		285,188
Real Estate	Real Estate	1,609		2,023		4,590		5,088		Real Estate	1,382		1,470
Total segment operating expense	Total segment operating expense	$	567,969	$	429,090	$	1,365,450	$	1,071,911	Total segment operating expense	$	377,552	$	286,658

Gain on sale of real property	Gain on sale of real property	$	189	$	189	$	1,151	$	189	Gain on sale of real property	$	—	$	31
Mountain equity investment income, net	Mountain equity investment income, net	$	363	$	1,011	$	2,695	$	6,177	Mountain equity investment income, net	$	346	$	1,514
Reported EBITDA:	Reported EBITDA:									Reported EBITDA:
Mountain	Mountain	$	596,000	$	456,898	$	873,529	$	654,267	Mountain	$	(92,133)	$	(110,964)
Lodging	Lodging	14,539		5,324		26,458		(10,774)		Lodging	(4,357)		2,551
Resort	Resort	610,539		462,222		899,987		643,493		Resort	(96,490)		(108,413)
Real Estate	Real Estate	(1,291)		(1,034)		(2,815)		(3,530)		Real Estate	(1,269)		(1,124)
Total Reported EBITDA	Total Reported EBITDA	$	609,248	$	461,188	$	897,172	$	639,963	Total Reported EBITDA	$	(97,759)	$	(109,537)

Real estate held for sale or investment	Real estate held for sale or investment	$	95,519	$	96,259	$	95,519	$	96,259	Real estate held for sale or investment	$	95,608	$	98,833

Reconciliation from net income attributable to Vail Resorts, Inc. to Total Reported EBITDA:
Net income attributable to Vail Resorts, Inc.		$	372,550	$	274,629	$	456,609	$	268,661
Net income attributable to noncontrolling interests		14,033		2,661		21,383		738
Net income		386,583		277,290		477,992		269,399
Provision from income taxes		118,211		76,897		110,407		66,640
Income before provision from income taxes		504,794		354,187		588,399		336,039
Reconciliation from net loss attributable to Vail Resorts, Inc. to Total Reported EBITDA:										Reconciliation from net loss attributable to Vail Resorts, Inc. to Total Reported EBITDA:
Net loss attributable to Vail Resorts, Inc.										Net loss attributable to Vail Resorts, Inc.	$	(136,971)	$	(139,332)
Net loss attributable to noncontrolling interests										Net loss attributable to noncontrolling interests	(6,589)		(3,189)
Net loss										Net loss	(143,560)		(142,521)
Benefit from income taxes										Benefit from income taxes	(58,006)		(59,853)
Loss before benefit from income taxes										Loss before benefit from income taxes	(201,566)		(202,374)
Depreciation and amortization	Depreciation and amortization	65,655		64,071		189,214		189,362		Depreciation and amortization	64,614		61,489

Change in estimated fair value of contingent consideration	Change in estimated fair value of contingent consideration	2,800		10,400		21,580		12,202		Change in estimated fair value of contingent consideration	636		2,000
Loss (gain) on disposal of fixed assets and other, net	Loss (gain) on disposal of fixed assets and other, net	51		(1,999)		(16,163)		762		Loss (gain) on disposal of fixed assets and other, net	6		(8,867)
Investment income and other, net	Investment income and other, net	(224)		(347)		(980)		(857)		Investment income and other, net	(2,886)		(499)
Foreign currency loss (gain) on intercompany loans	Foreign currency loss (gain) on intercompany loans	1,040		(4,157)		3,079		(9,832)		Foreign currency loss (gain) on intercompany loans	6,135		(831)
Interest expense, net	Interest expense, net	35,132		39,033		112,043		112,287		Interest expense, net	35,302		39,545
Total Reported EBITDA	Total Reported EBITDA	$	609,248	$	461,188	$	897,172	$	639,963	Total Reported EBITDA	$	(97,759)	$	(109,537)

~~(1)~~ ~~Segment results for the three and nine months ended April 30, 2021 have been retrospectively adjusted to reflect current period presentation.~~

2120

11. Share Repurchase Program

On March 9, 2006, the Company’s Board of Directors approved a share repurchase program, authorizing the Company to repurchase up to 3,000,000 Vail Shares. On July 16, 2008, the Company’s Board of Directors increased the authorization by an additional 3,000,000 Vail Shares, and on December 4, 2015, the Company’s Board of Directors increased the authorization by an additional 1,500,000 Vail Shares for a total authorization to repurchase up to 7,500,000 Vail Shares. The Company ~~repurchased 144,875 Vail Shares during the three and nine months ended April 30, 2022 (at a total cost of approximately $37.5 million). The Company~~ did not repurchase any Vail Shares during the three ~~and nine~~ months ended ~~April 30,~~October 31, 2022 or 2021. Since inception of its share repurchase program through ~~April 30,~~October 31, 2022, the Company has repurchased ~~6,306,016~~6,465,708 Vail Shares for approximately ~~$441.9~~$479.4 million. As of ~~April 30,~~October 31, 2022, ~~1,193,984~~1,034,292 Vail Shares remained available to repurchase under the existing share repurchase program, which has no expiration date.

Subsequent to April 30, 2022, the Company repurchased 158,268 Vail Shares (at a total cost of approximately $37.2 million), resulting in availability of 1,035,716 Vail Shares for repurchase as of June 8, 2022. Vail Shares purchased pursuant to the repurchase program will be held as treasury shares and may be used for ~~the~~ issuance ~~of Vail Shares~~ under the Company’s employee share award plan.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Vail Resorts, Inc., together with its subsidiaries, is referred to throughout this Quarterly Report on Form 10-Q for the period ended ~~April 30,~~October 31, 2022 (“Form 10-Q”) as “we,” “us,” “our” or the “Company.”

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) should be read in conjunction with our Annual Report on Form 10-K for the fiscal year ended July 31, ~~2021~~2022 (“Form 10-K”) and the Consolidated Condensed Financial Statements as of ~~April 30,~~October 31, 2022 and 2021 and for the three ~~and nine~~ months then ended, included in Part I, Item 1 of this Form 10-Q, which provide additional information regarding our financial position, results of operations and cash flows. To the extent that the following MD&A contains statements which are not of a historical nature, such statements are forward-looking statements, which involve risks and uncertainties. See “Forward-Looking Statements” below. These risks include, but are not limited to, those discussed in our filings with the Securities and Exchange Commission (“SEC”), including the risks described in Item 1A. “Risk Factors” of Part I of our Form 10-K, which was filed on September ~~23, 2021 and Item 1A “Risk Factors” of Part II of our Form 10-Q for the fiscal quarter ended January 31, 2022, which was filed on March 14, 2022~~.28, 2022.

The MD&A includes discussion of financial performance within each of our three segments. We have chosen to specifically include segment Reported EBITDA (defined as segment net revenue less segment operating expense, plus segment equity investment income or loss and for the Real Estate segment, plus gain or loss on sale of real property) in the following discussion because we consider this measurement to be a significant indication of our financial performance. We utilize segment Reported EBITDA in evaluating our performance and in allocating resources to our segments. Net Debt (defined as long-term debt, net plus long-term debt due within one year less cash and cash equivalents) is included in the following discussion because we consider this measurement to be a significant indication of our available capital resources. We also believe that Net Debt is an important measurement as it is an indicator of our ability to obtain additional capital resources for our future cash needs. Resort Reported EBITDA (defined as the combination of segment Reported EBITDA of our Mountain and Lodging segments), Total Reported EBITDA (which is Resort Reported EBITDA plus segment Reported EBITDA from our Real Estate segment) and Net Debt are not measures of financial performance or liquidity defined under accounting principles generally accepted in the United States (“GAAP”). Refer to the end of the Results of Operations section for a reconciliation of net ~~income~~loss attributable to Vail Resorts, Inc. to Total Reported EBITDA and long-term debt, net to Net Debt.

Items excluded from Resort Reported EBITDA, Total Reported EBITDA and Net Debt are significant components in understanding and assessing financial performance or liquidity. Resort Reported EBITDA, Total Reported EBITDA and Net Debt should not be considered in isolation or as an alternative to, or substitute for, net ~~income,~~loss, net change in cash and cash equivalents or other financial statement data presented in the Consolidated Condensed Financial Statements as indicators of financial performance or liquidity. Because Resort Reported EBITDA, Total Reported EBITDA and Net Debt are not measurements determined in accordance with GAAP and are thus susceptible to varying calculations, Resort Reported EBITDA, Total Reported EBITDA and Net Debt, as presented herein, may not be comparable to other similarly titled measures of other companies. In addition, our segment Reported EBITDA (i.e., Mountain, Lodging and Real Estate), the measure of segment profit or loss required to be disclosed in accordance with GAAP, may not be comparable to other similarly titled measures of other companies.

Overview

Our operations are grouped into three integrated and interdependent segments: Mountain, Lodging and Real Estate. We refer to “Resort” as the combination of the Mountain and Lodging segments.

Mountain Segment

In the Mountain segment, the Company operates the following 4041 destination mountain resorts and regional ski areas:

*Denotes a destination mountain resort, which generally receives a meaningful portion of skier visits from long-distance travelers, as opposed to our regional ski areas, which tend to generate skier visits predominantly from their respective local markets.

Additionally, we operate ancillary services, primarily including ski school, dining and retail/rental operations, and for our Australian ski areas, including lodging and transportation operations. Mountain segment revenue is seasonal, with the majority of revenue earned from our North American and European ski operations occurring in our second and third fiscal quarters and the majority of revenue earned from our Australian ski operations occurring in our first and fourth fiscal quarters. Our North American and European destination mountain resorts and regional ski areas (collectively, “Resorts”) ~~are~~ typically ~~open for business from mid-November through mid-April, which is the~~experience their peak operating season for the Mountain segment from mid-December through mid-April, and our Australian ski areas ~~are~~ typically ~~open for business~~experience their peak operating season from June to early October. Consequently, our first fiscal quarter is a seasonally low period as most of our North American and European ski operations are generally not open for business until our second fiscal quarter, while the activity of our Australian ski areas’ peak season and our North American and European summer operating results are not sufficient to offset the losses incurred during the seasonally low periods at our North American and European Resorts. Revenue of the Mountain segment during the first and fourth fiscal quarters is primarily generated from summer and group related visitation at our North American and European destination mountain resorts, retail/rental operations and peak season Australian ski operations. Our largest source of Mountain segment revenue comes from the sale of lift tickets (including pass products), which represented approximately 66% and 70% of Mountain segment net revenue for the three months ended April 30, 2022 and 2021, respectively, and approximately 62% and 66% of Mountain net revenue for the nine months ended April 30, 2022 and 2021, respectively.

Lift revenue is driven by volume and pricing. Pricing is impacted by both absolute pricing, as well as the mix of resort visitation of guests, which impacts the price points at which various products are purchased. The demographic mix of guests that visit our North American destination mountain resorts is divided into two primary categories: (i) out-of-state and international (“Destination”) guests and (ii) in-state and local (“Local”) guests. For the 2021/2022 North American ski season, Destination guests comprised approximately 58% of our North American destination mountain resort skier visits (excluding complimentary access), while Local guests comprised approximately 42% of our North American destination mountain resort skier visits (excluding complimentary access), which compares to 52% and 48%, respectively, for the 2020/2021 North American ski season. Destination guests generally purchase our higher-priced lift tickets (including pass products) and utilize more ancillary services such as ski school, dining and retail/rental, as well as lodging at or around our mountain resorts. The impacts of COVID-19, including travel restrictions, continue to have an adverse impact on Destination visitation, particularly for international guests, as demand for long-distance travel continues to be lower than normal. Additionally, Destination guest visitation is less likely to be impacted by changes in the weather during the current season, but may be more impacted by adverse economic conditions, the global geopolitical climate or weather conditions in the immediately preceding ski season. Local guests tend to be more value-oriented and weather sensitive.

We offer a variety of pass products for all of our Resorts, marketed toward both Destination and Local guests. Our pass product offerings range from providing access to one or a combination of our Resorts for a certain number of days to our Epic Pass, which allows pass holders unlimited and unrestricted access to all of our Resorts. The Epic Day Pass is a customizable one to seven day pass product purchased in advance of the season, for those skiers and riders who expect to ski a certain number of days during the season, and which is available in three tiers of resort access offerings. Our pass products provide a compelling value proposition to our guests, which in turn assists us in developing a loyal base of customers who commit to ski at our Resorts generally in advance of the ski season and typically ski more days each season at our Resorts than those guests who do not buy pass products. Additionally, we enter into pass alliance agreements with third-party mountain resorts, which further increase the value proposition of our pass products. For the 2022/2023 ski season, our pass alliances include Telluride Ski Resort in Colorado, Hakuba Valley and Rusutsu Resort in Japan, Resorts of the Canadian Rockies in Canada, Les 3 Vallées in France, Verbier 4 Vallées in Switzerland, Skirama Dolomiti in Italy and Ski Arlberg in Austria. Our pass program drives strong customer loyalty; mitigates exposure to more weather sensitive guests; generates additional ancillary spending; and provides cash flow in advance of winter season operations. In addition, our pass program attracts new guests to our Resorts. All of our pass products, including the Epic Pass and Epic Day Pass, are predominately sold prior to the start of the ski season. Pass product revenue, although primarily collected prior to the ski season, is recognized in the Consolidated Condensed Statements of Operations throughout the ski season on a straight-line basis using the skiable days of the season to date relative to the total estimated skiable days of the season.

Lift revenue consists of pass product lift revenue (“pass revenue”) and non-pass lift product revenue (“non-pass revenue”). For the nine months ended April 30, 2022 and 2021, respectively, approximately 62% and 61% of our total lift revenue recognized was comprised of pass revenue.

The cost structure of our mountain resort operations has a significant fixed component with variable expenses including, but not limited to, land use permit or lease fees, credit card fees, retail/rental cost of sales and labor, ski school labor and dining operations; as such, profit margins can fluctuate greatly based on the level of revenues.

We continue to be impacted negatively by COVID-19, and we believe that the increase in COVID-19 cases associated with the Omicron variant through the holiday period of the 2021/2022 North American ski season negatively impacted our results. However, our results for the 2021/2022 North American ski season significantly improved following the holiday period, and have significantly outperformed results from the prior year, primarily due to the greater impact of COVID-19 and related limitations and restrictions on results for the prior year. In addition, the ongoing impacts of COVID-19 resulted in restrictions, limitations or closures of our Australian ski area operations during the three months ended October 31, 2021 and 2020. These actions, trends and the COVID-19 pandemic in general had a significant adverse impact on our results of operations for the three and nine months ended April 30, 2022 and 2021, and could continue to have an adverse impact for the remainder of the year ending July 31, 2022 (“Fiscal 2022”) and beyond.

Lodging Segment

Operations within the Lodging segment include: (i) ownership/management of a group of luxury hotels through the RockResorts brand proximate to our Colorado and Utah mountain resorts; (ii) ownership/management of non-RockResorts branded hotels and condominiums proximate to our North American Resorts; (iii) National Park Service (“NPS”) ~~concessionaire~~concessioner properties, including the Grand Teton Lodge Company (“GTLC”); (iv) a Colorado resort ground transportation company; and (v) mountain resort golf courses.

2422

~~The performance~~Revenue of the lodging segment during our first fiscal quarter is generated primarily by the operations of our ~~lodging~~NPS concessioner properties (as their peak operating season generally occurs during the months of June to October), as well as golf operations and seasonally low operations from our other owned and managed properties and businesses. Lodging properties (including managed condominium rooms) ~~proximate to~~at or around our mountain resorts, and our Colorado resort ground transportation company, are closely aligned with the performance of the Mountain segment and generally experience similar seasonal trends, particularly with respect to visitation by Destination guests. Revenues from such properties represented approximately 96% and 94% of Lodging segment net revenue (excluding Lodging segment revenue associated with the reimbursement of payroll costs) for the three months ended April 30, 2022 and 2021, respectively, and 82% and 79% of Lodging segment net revenue (excluding Lodging segment revenue associated with the reimbursement of payroll costs) for the nine months ended April 30, 2022 and 2021.trends. Management primarily focuses on Lodging net revenue excluding payroll cost reimbursements and Lodging operating expense excluding reimbursed payroll costs (which are not measures of financial performance under GAAP) as the reimbursements are made based upon the costs incurred with no added margin and as such, the revenue and corresponding expense do not affect our Lodging Reported EBITDA, which we use to evaluate Lodging segment performance. Revenue of the Lodging segment during our first and fourth fiscal quarters is generated primarily by the operations of our NPS concessionaire properties (as their peak operating season generally occurs during the months of June to October); mountain resort golf operations and seasonally lower volume from our other owned and managed properties and businesses.

The ongoing impacts of the COVID-19 pandemic have resulted in reduced occupancy at our lodging properties during the 2021/2022 and 2020/2021 North American ski seasons, although we have seen significantly improved results compared to the prior year. In addition, the ongoing impacts of COVID-19 resulted in restrictions, limitations, or closures of our North American summer operations for both the three months ended October 31, 2021 and 2020. These actions, trends and the COVID-19 pandemic in general, had an adverse impact on our results of operations for the three and nine months ended April 30, 2022 and 2021, and could continue to have an adverse impact for the remainder of Fiscal 2022 and beyond.

Real Estate Segment

The principal activities of our Real Estate segment include the sale of land parcels to third-party developers and planning for future real estate development projects, including zoning and acquisition of applicable permits. We continue undertaking preliminary planning and design work on future projects and are pursuing opportunities with third-party developers rather than undertaking our own significant vertical development projects. Additionally, real estate development projects by third-party developers most often result in the creation of certain resort assets that provide additional benefit to the Mountain segment. We believe that, due to our low carrying cost of real estate land investments, we are well situated to promote future projects by third-party developers while limiting our financial risk. Our revenue from the Real Estate segment and associated expense can fluctuate significantly based upon the timing of closings and the type of real estate being sold, causing volatility in the Real Estate segment’s operating results from period to period.

Recent Trends, Risks and Uncertainties

Together with those risk factors we have identified in our Form 10-K, ~~and in this Form 10-Q,~~ we have identified the following important factors (as well as risks and uncertainties associated with such factors) that could impact our future financial performance or condition:

•The economies in the countries in which we operate may be impacted by economic challenges associated with rising inflation, increasing interest rates and/or fluctuating commodity prices that could adversely impact our business, including decreased guest spending or visitation or increased costs of operations. We cannot predict the ultimate extent of such potential economic challenges, whether in North America or globally.

•COVID-19 has led to ~~travel restrictions and other~~ adverse economic impacts in global and local economies. ~~Our~~While we have experienced continued recovery from the COVID-19 pandemic, our operations for the fiscal year ending July 31, 2023 (“Fiscal 2023”) may continue to be negatively impacted by COVID-19 and associated government-mandated restrictions, including vaccination requirements, travel restrictions, and mask and social distancing requirements. Additionally, we may impose our own COVID-19 related restrictions in addition to what is required by state and local governments in the interest of the safety of our guests, employees and resort communities. The ongoing impacts of COVID-19 and associated regional shutdowns resulted in periodic closures of our Australian ski areas during their 2021 ski seasons.COVID-19. Although conditions have improved, ~~relative~~demand may continue to be varied as the recovery progresses. A significant outbreak of any new COVID-19 variants could result in temporary impacts to our staffing levels and may impact our financial results for a period of time which we are currently unable to predict. While we anticipate improvements with regard to COVID-19 as compared to the ~~prior year,~~fiscal years ended July 31, 2022 and 2021, we are uncertain as to the ultimate severity and duration of the COVID-19 pandemic as well as the related global or other travel restrictions and other adverse impacts, we have experienced a negative change in performance and our future performance could also be negatively impacted. In addition, the North American economy may be impacted by economic challenges in North America or declining or slowing growth in economies outside of North America, accompanied by devaluation of currencies, rising inflation, trade tariffs and fluctuating commodity prices. We cannot predict the ultimate impact that ~~the global economic uncertainty as a result of~~ COVID-19 will have on ~~overall travel and leisure spending~~our results of operations, particularly in the event of any staffing challenges caused by COVID-19, or ~~more specifically, on~~from any impact to our guest visitation, guest spending or other related trends for the 2022/2023 North American and European ski seasons or the remainder of Fiscal ~~2022 and beyond.~~2023.

•The timing and amount of snowfall can have an impact on Mountain and Lodging revenue, particularly with regard to skier visits and the duration and frequency of guest visitation. To help mitigate this impact, we sell a variety of pass products prior to the beginning of the ski season, which results in a more stabilized stream of lift revenue. Additionally, our pass products provide a compelling value proposition to our guests, which in turn create a guest commitment predominately prior to the start of the ski season. ~~In March 2022, we began our season pass sales program for the 2022/2023 North American ski season.~~ Pass product sales ~~through May 31, 2022~~ for the ~~upcoming~~ 2022/2023 North American ski season increased approximately 9%6% in units and approximately ~~11%~~6% in sales dollars through December 5, 2022 as compared to the period in the prior year through ~~June 1,~~December 6, 2021. Pass product sales are adjusted to include pass product sales for the Seven Springs Resorts in both periods and to eliminate the impact of foreign currency by applying an exchange rate of ~~$0.79~~$0.74 between the Canadian dollar and U.S. dollar into both periods for Whistler Blackcomb pass product sales. We cannot predict ~~if this favorable trend will continue through~~ the ~~2022 North American pass sales campaign or the overall~~ultimate impact that sales of our pass ~~sales~~products will have on total lift revenue or effective ticket price for the 2022/2023 North American ski season.

•The 2021/2022 North American ski season got off to a slow start with challenging early season conditions which persisted through the holiday period, but results were strong from January through the remainder of the season. We had particularly strong Destination visitation this year, which was further supported by lift ticket sales at our Colorado and Utah resorts that exceeded our expectations through the spring. Our recent results at Whistler Blackcomb were also stronger than expected due to the easing of travel restrictions in Canada in late February. Recent performance at our eastern U.S. ski areas was in-line with our expectations while our Tahoe resorts were impacted by challenging spring conditions, resulting in performance below our expectations. Throughout the season, our ancillary businesses continued to be capacity constrained by staffing, and in the case of dining, by operational restrictions associated with COVID-19. We cannot predict the impact that COVID-19 limitations and restrictions, future weather conditions or continued staffing challenges will have on our skier visitation and results of operations for the remainder of Fiscal 2022 and beyond.

•As of ~~April 30,~~October 31, 2022, we had ~~$1.4~~$1.2 billion of cash and cash equivalents, as well as ~~$417.3~~$416.5 million available under the revolver component of our Eighth Amended and Restated Credit Agreement, dated as of August 15, 2018 and as amended most recently on ~~December 18, 2020~~August 31, 2022 (the “Vail Holdings Credit Agreement”), which represents the total commitment of $500.0 million less certain letters of credit outstanding of ~~$82.7~~$83.5 million. Additionally, we have a credit facility which supports the liquidity needs of Whistler Blackcomb (the “Whistler Credit Agreement”). As of ~~April 30,~~October 31, 2022, we had C$~~272.1~~281.6 million ($~~211.8~~206.7 million) available under the revolver component of the Whistler Credit Agreement (which represents the total commitment of C$300.0 million ($~~233.5~~220.2 million) less outstanding borrowings of C$~~27.0~~15.0 million ($~~21.0~~11.0 million) and a letter of credit outstanding of C$~~0.9~~3.4 million ($~~0.7~~2.5 million).

We exited the Financial Covenants Temporary Waiver Period under the Vail Holdings Credit Agreement effective October 31, 2021. As a result, we are required to comply with the financial maintenance covenants in the Vail Holdings Credit Agreement and we are no longer subject to the covenant modifications that were applicable during the temporary waiver period.

We believe that our existing cash and cash equivalents, availability under our credit agreements and the expected positive cash flow from operating activities of our Mountain and Lodging segments less resort capital expenditures will continue to provide us with sufficient liquidity to fund our operations.

•On ~~December 31, 2021,~~August 3, 2022, through a wholly-owned subsidiary, we acquired Seven Springs Mountain Resort, Hidden Valley Resort and Laurel Mountain Ski Area in Pennsylvania (collectively, the “Seven Springs Resorts”) from Seven Springs Mountain Resort, Inc. and its affiliates for a purchase price of approximately $116.5 million, after adjustments for certain agreed-upon terms, which we funded with cash on hand. The acquisition included the mountain operations of the Seven Springs Resorts, including base area skier services (food and beverage, retail and rental, lift ticket offices and ski and snowboard school facilities), as well as hotel, conference center and other related operations. We expect that the acquisition of the Seven Springs Resorts will positively contribute to our annual results of operations, however we cannot predict the ultimate impact the new resorts will have on our future results of operations.

•~~On March 28, 2022, we announced that we had entered into an agreement to acquire~~ a 55% ~~ownership stake~~controlling interest in Andermatt-Sedrun Sport AG (“Andermatt-Sedrun”) from Andermatt Swiss Alps AG ~~("ASA"~~(“ASA”)~~, which~~. Andermatt-Sedrun controls and operates all of Andermatt-Sedrun's mountain and ski-related assets, including lifts, most of the restaurants and a ski school ~~operation. Pursuant to~~operation at the ~~terms of the agreement,~~ski area. The total consideration we ~~plan to invest CHF 149 million,~~paid was comprised of a ~~CHF 110~~$114.4 million (CHF 110.0 million) investment into Andermatt-Sedrun for use in capital investments to enhance the guest experience on the mountain and ~~CHF 39~~$41.3 million ~~which will be~~(CHF 39.3 million) paid to ASA. As of August 3, 2022 the total fair value of the consideration paid was $155.4 million (CHF 149.3 million). The proceeds paid to ASA ~~and~~will be fully reinvested into the real estate developments in the base area. ASA ~~will retain~~retains a 40% ownership stake, with a group of existing shareholders comprising the remaining 5% ownership. ~~The transaction is expected to close later in calendar year 2022, subject to certain third-party consents. Subject to the timing of closing, we plan to include~~We will provide unlimited and unrestricted access to Andermatt-Sedrun on the Epic Pass for the 2022/2023 ski ~~season.~~season, as well as provide access on other pass products. We cannot predict the ultimate impact the acquisition of Andermatt-Sedrun will have on our future results from operations.

RESULTS OF OPERATIONS

Summary

Below is a summary of operating results for the three ~~and nine~~ months ended ~~April 30,~~October 31, 2022, compared to the three ~~and nine~~ months ended ~~April 30,~~October 31, 2021 (in thousands):

Three Months Ended April 30, Nine Months Ended April 30,
2022
2021 (1)
2022
2021 (1)
Net income attributable to Vail Resorts, Inc. $ 372,550 $ 274,629 $ 456,609 $ 268,661
Income before provision for income taxes $ 504,794 $ 354,187 $ 588,399 $ 336,039
Mountain Reported EBITDA $ 596,000 $ 456,898 $ 873,529 $ 654,267
Lodging Reported EBITDA 14,539 5,324 26,458 (10,774)
Resort Reported EBITDA $ 610,539 $ 462,222 $ 899,987 $ 643,493
Real Estate Reported EBITDA $ (1,291) $ (1,034) $ (2,815) $ (3,530)

~~(1)~~ Segment results for the three and nine months ended April 30, 2021 have been retrospectively adjusted to reflect current period presentation. See Notes to the Consolidated Condensed Financial Statements for additional information.


	Three Months Ended October 31,
	2022		2021
Net loss attributable to Vail Resorts, Inc.	$	(136,971)	$	(139,332)
Loss before benefit from income taxes	$	(201,566)	$	(202,374)
Mountain Reported EBITDA	$	(92,133)	$	(110,964)
Lodging Reported EBITDA	(4,357)		2,551
Resort Reported EBITDA	$	(96,490)	$	(108,413)
Real Estate Reported EBITDA	$	(1,269)	$	(1,124)

The consolidated condensed results of operations, including any consolidated financial metrics pertaining thereto, include the operations of ~~the~~Andermatt-Sedrun (acquired August 3, 2022) and Seven Springs Mountain Resort, Hidden Valley Resort and Laurel Mountain Ski Area (together, the “Seven Springs Resorts, ~~(acquired~~” acquired December 31, 2021) prospectively from ~~the date~~their respective dates of acquisition.

COVID-19 in general had an adverse impact on our results of operations for both the three and nine months ended April 30, 2022 and 2021, as further described below in our segment results of operations.

2724

Mountain Segment

Three months ended ~~April 30,~~October 31, 2022 compared to the three months ended ~~April 30,~~October 31, 2021

Mountain segment operating results for the three months ended ~~April 30,~~October 31, 2022 and 2021 are presented by category as follows (in thousands, except effective ticket price (“ETP”)). ETP is calculated as lift revenue divided by total skier visits for each applicable period presented.

Three Months Ended April 30, Percentage
Increase
(Decrease)
2022
2021 (1)
Mountain net revenue:
Lift $ 714,708 $ 577,680 23.7 %
Ski school 120,897 80,390 50.4 %
Dining 79,826 45,981 73.6 %
Retail/rental 126,497 91,286 38.6 %
Other 42,707 34,575 23.5 %
Total Mountain net revenue 1,084,635 829,912 30.7 %
Mountain operating expense:
Labor and labor-related benefits 209,729 162,141 29.3 %
Retail cost of sales 34,940 25,376 37.7 %
Resort related fees 49,426 38,168 29.5 %
General and administrative 77,000 61,916 24.4 %
Other 117,903 86,424 36.4 %
Total Mountain operating expense 488,998 374,025 30.7 %
Mountain equity investment income, net 363 1,011 (64.1) %
Mountain Reported EBITDA $ 596,000 $ 456,898 30.4 %
Total skier visits 8,702 7,188 21.1 %
ETP $ 82.13 $ 80.37 2.2 %

~~(1)~~ ~~Segment results for the three months ended April 30, 2021 have been retrospectively adjusted to reflect current period presentation.~~


	Three Months Ended October 31,				Percentage Increase (Decrease)
	2022		2021
Mountain net revenue:
Lift	$	59,540	$	14,329	315.5	%
Ski school	8,927		1,473		506.0	%
Dining	19,442		12,520		55.3	%
Retail/rental	40,344		28,376		42.2	%
Other	73,464		52,602		39.7	%
Total Mountain net revenue	201,717		109,300		84.6	%
Mountain operating expense:
Labor and labor-related benefits	108,045		80,427		34.3	%
Retail cost of sales	20,741		14,623		41.8	%

General and administrative	83,289		64,737		28.7	%
Other	82,121		61,991		32.5	%
Total Mountain operating expense	294,196		221,778		32.7	%
Mountain equity investment income, net	346		1,514		(77.1)	%
Mountain Reported EBITDA	$	(92,133)	$	(110,964)	17.0	%

Total skier visits	993		218		355.5	%
ETP	$	59.96	$	65.73	(8.8)	%

Mountain Reported EBITDA includes ~~$5.1~~$5.3 million and $5.4 million of stock-based compensation expense for ~~both~~ the three months ended ~~April 30,~~October 31, 2022 and ~~2021.~~2021, respectively.

Our first fiscal quarter historically results in negative Mountain Reported EBITDA, as most of our North American and European Resorts generally do not open for ski operations until our second fiscal quarter, which begins in November. The first fiscal quarter generally consists of operating and administrative expenses, summer activities (including dining), retail/rental operations and the operations of our Australian ski areas, for which the ski season generally occurs from June through early October.

Mountain Reported EBITDA increased ~~$139.1~~$18.8 million, or ~~30.4%~~17.0%, primarily ~~due to strong~~driven by our Australian operations, which experienced record visitation and favorable snow conditions in the current year following periodic COVID-19 related closures in the prior year at Perisher, Falls Creek and Hotham. Our North American ~~pass sales growth for the 2021/2022 North American ski season and fewer COVID-19 related limitations and restrictions on our North American~~summer operations also experienced increased revenue as a result of increased summer visitation compared to the prior ~~year. Visitation across~~year, particularly at Whistler Blackcomb and our ~~North American Resorts increased significantly relative to prior year levels, particularly among pass product holders. These increases were partially~~Tahoe resorts, but that revenue was more than offset by ~~an increase~~increased labor expense as a result of investments in ~~variable expenses associated with the increase in revenue~~employee wages and ~~visitation, one-time expense associated with our previously announced end of season bonus program for hourly workers, and~~a continued return to normal staffing, as well as an increase in general and administrative ~~expenses primarily due to cost discipline efforts~~expense. The increase in Mountain Reported EBITDA was also partially offset by incremental off-season losses from the ~~prior year associated with lower levels of operations.~~Seven Springs Resorts (acquired in December 2021) and Andermatt-Sedrun (acquired in August 2022). Additionally, Mountain segment results ~~for the three months ended April 30, 2022 also~~ include ~~acquisition~~$2.6 million and ~~integration related expenses, as well as expenses associated with the expected acquisition of Andermatt-Sedrun, of $1.0 million, compared to $0.1~~$0.6 million of acquisition and integration related expenses for the three months ended ~~April 30, 2021.~~October 31, 2022 and 2021, respectively, which are recorded within Mountain other operating expense.

Lift revenue increased ~~$137.0~~$45.2 million, or ~~23.7%~~315.5%, primarily due to ~~increases~~visitation at our Australian ski areas, which experienced record visitation and favorable snow conditions in ~~both pass revenue and non-pass lift ticket purchases. Pass revenue increased 30.2%, which was primarily driven by increased pass product sales for~~ the 2021/2022 North American ski season compared to the 2020/2021 North American ski season, which were favorably impacted by increased pass product sales to new pass holders and Destination guests. Non-pass revenue increased 16.1% primarily due to an increase in visitation, which was significantly impacted bycurrent year following periodic COVID-19 related ~~capacity limitations~~closures and restrictions in the prior ~~year, as well as an increase in non-pass ETP of 6.0%.~~year.

Ski school revenue increased ~~$40.5~~$7.5 million, or ~~50.4%~~506.0%, dining revenue increased ~~$33.8~~$6.9 million, or ~~73.6%~~55.3%, and retail/rental revenue increased ~~$35.2~~$12.0 million, or ~~38.6%~~42.2%, each primarily ~~due to fewer~~driven by our Australian ski areas, as result of the greater impact of COVID-19 and related limitations and restrictions ~~on our North American winter operations as compared to~~in the prior year, including intermittent resort closures, as well as ~~an increase~~record visitation and favorable snow conditions in ~~demand over~~ the ~~prior~~current year. Retail/rental revenue in the current year also benefited from higher

2825

Other revenue mainly consists of other mountain activities revenue, employee housing revenue, guest services revenue, commercial leasing revenue, marketing revenue, private club revenue (which includes both club dues and amortization of initiation fees), municipal services revenuesales at our Colorado city store locations, as well as stronger summer visitation at our North American Resorts which drove increased demand at our on-mountain retail locations, particularly at Whistler Blackcomb which was disproportionately impacted in the prior year due to border closures and other recreation activity revenue. Other revenue increased $8.1 million, or 23.5%, primarily due to increased municipal services and other ski area administrative revenue, guest services revenue, other mountain activities revenue, marketing revenue, private club revenue and employee housing revenue, each as a result of increased visitation and fewer COVID-19 related limitations and restrictions, ~~on our North American winter operations as compared to the prior year.~~

Operating expense increased $115.0 million, or 30.7%, which was primarily attributable to increased variable expenses associated with increases in revenue, and the impact of cost discipline efforts in the prior year associated with lower levels of operations, including limitations, restrictions and closures resulting from COVID-19. Additionally, operating expense for the three months ended April 30, 2022 includes acquisition and integration related expenses, as well as expenses associated with the expected acquisition of Andermatt-Sedrun, of $1.0 million, compared to $0.1 million of acquisition and integration related expenses for the three months ended April 30, 2021.

Labor and labor-related benefits increased 29.3%, primarily due to increased staffing associated with an increase in visitation and the impact of COVID-19 related cost actions in the prior year, as well as $12.7 million of incremental expense associated with our end of season bonus program for employees not eligible for our management incentive plan and a decrease of $7.8 million in tax credits from COVID-19 related legislation in Canada. Retail cost of sales increased 37.7%, compared to an increase in retail sales of 41.8%, reflecting increased margins on a higher mix of newer, higher-margin retail products. Resort related fees increased 29.5%, primarily due to increases in revenue on which those fees are based. General and administrative expense increased 24.4%, primarily due to an increase in allocated corporate overhead costs across nearly all corporate functions, which were impacted in the prior year by COVID-19 related cost management. Other expense increased 36.4%, primarily due to increases in variable operating expenses associated with increased revenues and visitation, as well as an increase in acquisition and integration related expenses and expenses associated with the expected acquisition of Andermatt-Sedrun of $0.9 million.

~~Mountain equity investment income, net primarily includes our share of income from the operations of a real estate brokerage company.~~

~~Nine months ended April 30, 2022 compared to the nine months ended April 30, 2021~~

~~Mountain segment operating results for the nine months ended April 30, 2022 and 2021 are presented by category as follows (in thousands, except ETP):~~

Nine Months Ended April 30, Percentage
Increase
(Decrease)
2022
2021 (1)
Mountain net revenue:
Lift $ 1,250,619 $ 1,041,546 20.1 %
Ski school 214,442 138,824 54.5 %
Dining 146,395 81,276 80.1 %
Retail/rental 281,704 203,718 38.3 %
Other 135,150 106,005 27.5 %
Total Mountain net revenue 2,028,310 1,571,369 29.1 %
Mountain operating expense:
Labor and labor-related benefits 468,848 374,556 25.2 %
Retail cost of sales 85,851 66,351 29.4 %
Resort related fees 89,419 67,153 33.2 %
General and administrative 219,262 177,637 23.4 %
Other 294,096 237,582 23.8 %
Total Mountain operating expense 1,157,476 923,279 25.4 %
Mountain equity investment income, net 2,695 6,177 (56.4) %
Mountain Reported EBITDA $ 873,529 $ 654,267 33.5 %
Total skier visits 16,279 14,191 14.7 %
ETP $ 76.82 $ 73.39 4.7 %

~~(1)~~ ~~Segment results for the nine months ended April 30, 2021 have been retrospectively adjusted to reflect current period presentation.~~

~~Mountain Reported EBITDA includes $15.9 million and $15.4 million of stock-based compensation expense for the nine months ended April 30, 2022 and 2021, respectively.~~

Mountain Reported EBITDA increased $219.3 million, or 33.5%, primarily due to strong North American pass sales growth for the 2021/2022 North American ski season and fewer COVID-19 related limitations and restrictions on our North American operations compared to the prior year. Visitation across our North American Resorts increased relative to prior year levels, but was partially offset by the negative impact of delayed Resort openings due to challenging early season conditions. These increases were partially offset by an increase in variable expenses associated with the increase in revenue and visitation, and an increase in general and administrative expenses primarily due to cost discipline efforts in the prior year associated with lower levels of operations. Additionally, our operations during both the three months ended October 31, 2021 and 2020 were negatively impacted by periodic resort closures at our ~~Australian ski areas due to regional lockdowns~~Tahoe resorts as a result of COVID-19. Mountain segment results for the nine months ended April 30, 2022 also include acquisition and integration related expenses, as well as expenses associated with the expected acquisition of Andermatt-Sedrun, of $5.0 million, compared to $0.9 million of acquisition and integration related expenses for the nine months ended April 30, 2021.

Lift revenue increased $209.1 million, or 20.1%, primarily due to an increase in pass revenue and an increase in non-pass lift ticket purchases. Pass revenue increased 20.8%, which was primarily driven by increased pass product sales for the 2021/2022 North American ski season compared to the 2020/2021 North American ski season, which were favorably impacted by increased pass product sales to new pass holders and Destination guests. Non-pass revenue increased 18.8% primarily due to an increase in visitation, which was significantly impacted by COVID-19 related capacity limitations in the prior year, as well as an increase in non-pass ETP of 8.6%. The increase in lift revenue for non-pass revenue was partially offset by delayed Resort openings as a result of challenging early season conditions, which negatively impacted visitation.

Ski school revenue increased $75.6 million, or 54.5%, dining revenue increased $65.1 million, or 80.1%, and retail/rental revenue increased $78.0 million, or 38.3%, each primarily due to fewer COVID-19 related limitations and restrictionsdisruptions on our ~~North American winter~~ operations ~~as compared to the prior year, as well as an increase~~from forest fires in ~~demand over~~ the prior year.

Other revenue mainly consists of summer visitation and other mountain activities revenue, employee housing revenue, guest services revenue, commercial leasing revenue, marketing revenue, private club revenue (which includes both club dues and amortization of initiation fees), municipal services revenue and other recreation activity revenue. Other revenue also includes Australian ~~resort~~ski area lodging and transportation revenue. Other revenue increased ~~$29.1~~$20.9 million, ~~27.5%~~or 39.7%, primarily ~~due to increased summer activities, municipal services and other~~driven by our Australian ski ~~area administrative revenue, guest services, employee housing revenue, marketing revenue, private club revenue and other mountain activities~~areas, as a result of ~~increased~~the greater impact of COVID-19 and related limitations and restrictions in the prior year, as well as an increase in summer visitation at our North American Resorts compared to the prior year, particularly at our Tahoe resorts as a result of disruptions on our operations from forest fires in the prior year, and ~~fewer~~at Whistler Blackcomb, which was disproportionately impacted in the prior year due to border closures and other COVID-19 related limitations and ~~restrictions on our North American operations as compared to the prior year.~~restrictions.

Operating expense increased ~~$234.2~~$72.4 million, ~~25.4%~~or 32.7%, which was primarily attributable to increased variable expenses associated with ~~increases~~increased revenue, as well as investments in ~~revenue,~~employee wages and salaries, a continued return to normal staffing, and incremental post-acquisition operating expenses from the ~~impact of cost discipline efforts in the prior year associated with lower levels of operations, including limitations, restrictions~~Seven Springs Resorts and ~~closures resulting from COVID-19.~~Andermatt-Sedrun. Additionally, operating expense ~~for the nine months ended April 30, 2022~~ includes ~~acquisition~~$2.6 million and ~~integration related expenses, as well as expenses associated with the expected acquisition of Andermatt-Sedrun, of $5.0 million, compared to $0.9~~$0.6 million of acquisition and integration related expenses for the ~~nine~~three months ended ~~April 30, 2021.~~October 31, 2022, and 2021, respectively.

Labor and labor-related benefits increased ~~25.2%~~34.3%, primarily due to ~~increased staffing associated with~~ an increase in ~~visitation~~labor expenses in North America associated with wage investments in hourly and ~~the impact of COVID-19 related cost actions in the prior year, including salary reductions,~~salaried employees and increased headcount to support more normalized summer operations, as well as ~~$17.1 million~~an increase in Australian operations as a result of incremental expense associated with our end of season bonus program for employees not eligible for our management incentive plan and a decrease of $17.7 million in tax credits from COVID-19 related legislation in Canada.periodic closures during the prior year. Retail cost of sales increased ~~29.4%~~41.8%, compared to an increase in retail sales of ~~38.7%~~33.2%, reflecting ~~increased~~decreased margins on a ~~higher~~ mix of ~~newer, higher-margin~~lower-margin retail ~~products. Resort related fees increased 33.2%, primarily due to increases in revenue on which those fees are based.~~products, including higher sales of clearance inventory. General and administrative expense increased ~~23.4%~~28.7%, primarily due to an increase in ~~allocated corporate overhead~~expenses costs across nearly all corporate functions, which were impacted by wage and salary investments and a decrease in ~~the prior year by COVID-19 related cost management,~~position vacancies for corporate roles, as well as ~~a decrease~~an increase in ~~tax credits of approximately $5.1 million associated with COVID-19 related legislation in Canada and Australia.~~marketing expenses. Other expense increased ~~23.8%~~32.5%, primarily due to increases in variable operating expenses associated with increased revenues, ~~and visitation,~~ as well as increased repairs and maintenance expenses of $3.5 million and an increase in acquisition and integration related expenses ~~and expenses associated with the expected acquisition~~ of ~~Andermatt-Sedrun of $4.1~~$2.1 million.

Mountain equity investment income, net primarily includes our share of income from the operations of a real estate brokerage company. Mountain equity investment income from the real estate brokerage company decreased $3.5 million, or 56.4%, for the nine months ended April 30, 2022 compared to the same period in the prior year due to a lower number of real estate sales.

3126

Lodging Segment

Three months ended ~~April 30,~~October 31, 2022 compared to the three months ended ~~April 30,~~October 31, 2021

Lodging segment operating results for the three months ended ~~April 30,~~October 31, 2022 and 2021 are presented by category as follows (in thousands, except average daily rates (“ADR”) and revenue per available room (“RevPAR”)):

Three Months Ended April 30, Percentage
Increase
(Decrease)
2022
2021 (1)
Lodging net revenue:
Owned hotel rooms $ 18,295 $ 10,252 78.5 %
Managed condominium rooms 37,494 28,726 30.5 %
Dining 14,646 4,162 251.9 %
Transportation 6,862 4,663 47.2 %
Other 9,925 8,610 15.3 %
87,222 56,413 54.6 %
Payroll cost reimbursements 4,679 1,953 139.6 %
Total Lodging net revenue 91,901 58,366 57.5 %
Lodging operating expense:
Labor and labor-related benefits 35,187 25,895 35.9 %
General and administrative 14,764 11,378 29.8 %
Other 22,732 13,816 64.5 %
72,683 51,089 42.3 %
Reimbursed payroll costs 4,679 1,953 139.6 %
Total Lodging operating expense 77,362 53,042 45.9 %
Lodging Reported EBITDA $ 14,539 $ 5,324 173.1 %
Owned hotel statistics:
ADR $ 330.52 $ 274.15 20.6 %
RevPAR $ 173.30 $ 147.67 17.4 %
Managed condominium statistics:
ADR $ 508.24 $ 403.96 25.8 %
RevPAR $ 215.48 $ 141.39 52.4 %
Owned hotel and managed condominium statistics (combined):
ADR $ 475.21 $ 374.39 26.9 %
RevPAR $ 214.40 $ 142.40 50.6 %

~~(1)~~ ~~Segment results for the three months ended April 30, 2021 have been retrospectively adjusted to reflect current period presentation.~~



	Three Months Ended October 31,				Percentage Increase (Decrease)
	2022		2021
Lodging net revenue:
Owned hotel rooms	$	23,565	$	21,483	9.7	%
Managed condominium rooms	12,859		13,084		(1.7)	%
Dining	16,829		10,275		63.8	%

Golf	5,890		5,109		15.3	%
Other	14,797		14,269		3.7	%
	73,940		64,220		15.1	%
Payroll cost reimbursements	3,677		1,741		111.2	%
Total Lodging net revenue	77,617		65,961		17.7	%
Lodging operating expense:
Labor and labor-related benefits	36,915		27,649		33.5	%
General and administrative	15,510		12,497		24.1	%
Other	25,872		21,523		20.2	%
	78,297		61,669		27.0	%
Reimbursed payroll costs	3,677		1,741		111.2	%
Total Lodging operating expense	81,974		63,410		29.3	%
Lodging Reported EBITDA	$	(4,357)	$	2,551	(270.8)	%

Owned hotel statistics:
ADR	$	277.25	$	274.51	1.0	%
RevPAR	$	155.03	$	168.84	(8.2)	%
Managed condominium statistics:
ADR	$	240.08	$	233.02	3.0	%
RevPAR	$	52.90	$	50.13	5.5	%
Owned hotel and managed condominium statistics (combined):
ADR	$	258.48	$	252.62	2.3	%
RevPAR	$	81.36	$	78.43	3.7	%

Lodging Reported EBITDA includes ~~$0.9 million and~~ $1.0 million of stock-based compensation expense for both the three months ended ~~April 30,~~October 31, 2022 and ~~2021, respectively.~~ 2021.

Lodging Reported EBITDA ~~increased $9.2~~decreased $6.9 million, or ~~173.1%~~270.8%, primarily as a result of fewer COVID-19 capacity-related restrictions and limitations on our North American operations compared to the prior year, which resulted in increased occupancy at our lodging properties compared to the prior year, as well asdriven by an increase in ~~ADR of 26.9% driven by increased pricing~~labor and related benefits to support the return to normal operations at our ~~owned hotels~~mountain resort properties and ~~managed condominiums due to an increase in demand.~~GTLC, including employee wage increases and higher use of contract labor.

Revenue from owned hotel rooms ~~managed condominium rooms, dining, transportation,~~increased $2.1 million, or 9.7%, primarily due to incremental revenue from the Seven Springs Resorts. Dining revenue increased $6.6 million, or 63.8%, primarily due to incremental revenue from the Seven Springs Resorts, and ~~other revenue each increased primarily~~ as a result of fewer COVID-19 related limitations and restrictions as compared to the prior ~~year, as well as an increase in demand over the prior~~ year.

Operating expense (excluding reimbursed payroll costs) increased ~~42.3%~~27.0%. Labor and labor related benefits increased ~~35.9%~~33.5%, primarily due to ~~increased staffing associated with improved North American~~investments in employee wages and salaries to support a return to more normalized operations ~~in the current year as a result~~at our mountain resort properties and GTLC, and higher use of ~~fewer COVID-19 related limitations and restrictions as compared to the prior year, as well as an increase in demand over the prior~~

~~year, and expense associated with our previously announced end of season bonus program for hourly workers.~~contract labor. General and administrative expense increased ~~29.8%~~24.1% primarily due to an increase in ~~allocated corporate overhead costs for~~expenses across nearly all corporate functions, which were impacted by wage and salary investments and a

decrease in ~~the prior year by COVID-19 related cost management.~~position vacancies for corporate roles. Other expense increased ~~64.5%~~20.2%, primarily ~~related~~due to ~~higher~~increases in variable operating expenses associated with increased ~~revenue.~~revenues.

Revenue from payroll cost reimbursement and the corresponding reimbursed payroll costs relate to payroll costs at managed hotel properties where we are the employer and all payroll costs are reimbursed by the owners of the properties under contractual arrangements. Since the reimbursements are made based upon the costs incurred with no added margin, the revenue and corresponding expense have no effect on our Lodging Reported EBITDA.

~~Nine months ended April 30, 2022 compared to the nine months ended April 30, 2021~~

~~Lodging segment operating results for the nine months ended April 30, 2022 and 2021 are presented by category as follows (in thousands, except ADR and RevPAR):~~

Nine Months Ended April 30, Percentage
Increase
(Decrease)
2022
2021 (1)
Lodging net revenue:
Owned hotel rooms $ 53,362 $ 24,325 119.4 %
Managed condominium rooms 83,703 58,391 43.3 %
Dining 33,296 7,703 332.2 %
Transportation 14,421 7,610 89.5 %
Golf 5,138 3,733 37.6 %
Other 31,641 25,834 22.5 %
221,561 127,596 73.6 %
Payroll cost reimbursements 8,281 5,174 60.1 %
Total Lodging net revenue 229,842 132,770 73.1 %
Lodging operating expense:
Labor and labor-related benefits 92,925 66,767 39.2 %
General and administrative 40,997 32,807 25.0 %
Other 61,181 38,796 57.7 %
195,103 138,370 41.0 %
Reimbursed payroll costs 8,281 5,174 60.1 %
Total Lodging operating expense 203,384 143,544 41.7 %
Lodging Reported EBITDA $ 26,458 $ (10,774) 345.6 %
Owned hotel statistics:
ADR $ 307.80 $ 255.25 20.6 %
RevPAR $ 167.90 $ 92.27 82.0 %
Managed condominium statistics:
ADR $ 443.10 $ 374.72 18.2 %
RevPAR $ 142.55 $ 84.53 68.6 %
Owned hotel and managed condominium statistics (combined):
ADR $ 403.31 $ 344.66 17.0 %
RevPAR $ 149.20 $ 86.65 72.2 %

~~(1)~~ ~~Segment results for the nine months ended April 30, 2021 have been retrospectively adjusted to reflect current period presentation.~~

Lodging Reported EBITDA includes $2.9 million of stock-based compensation expense for both the nine months ended April 30, 2022 and 2021. Lodging Reported EBITDA increased $37.2 million, or 345.6%, primarily as a result of fewer COVID-19 capacity-related restrictions and limitations on our North American operations compared to the prior year, which resulted in increased occupancy at our lodging properties as compared to the prior year, as well as an increase in ADR of 17.0% driven by increased pricing at our owned hotels and managed condominiums due to an increase in demand, partially offset by increased general and administrative expenses primarily due to COVID-19 related cost management in the prior year.

Revenue from owned hotel rooms, managed condominium rooms, dining, transportation, golf and other revenue each increased primarily as a result of fewer COVID-19 related limitations and restrictions as compared to the prior year, as well as an increase in demand over the prior year.

Operating expense (excluding reimbursed payroll costs) increased 41.0%. Labor and labor related benefits increased 39.2%, primarily due to increased staffing associated with improved North American operations in the current year as a result of fewer COVID-19 related limitations and restrictions and increased demand, as well as the impact of salary reductions in the prior year and expense associated with our previously announced end of season bonus program for hourly workers. General and administrative expense increased 25.0% primarily due to an increase in allocated corporate overhead costs for nearly all functions, which were impacted in the prior year by COVID-19 related cost management. Other expense increased 57.7%, primarily related to higher variable expenses associated with increased revenue.

Real Estate Segment

Our Real Estate net revenue is primarily determined by the timing of closings and the mix of real estate sold in any given period. Different types of projects have different revenue and profit margins; therefore, as the real estate inventory mix changes, it can greatly impact Real Estate segment net revenue, operating expense, gain or loss on sale of real property and Real Estate Reported EBITDA.

Three months ended ~~April 30,~~October 31, 2022 compared to the three months ended ~~April 30,~~October 31, 2021

Real Estate segment operating results for the three months ended ~~April 30,~~October 31, 2022 and 2021 are presented by category as follows (in thousands):


		Three Months Ended April 30,				Percentage Increase (Decrease)			Three Months Ended October 31,				Percentage Increase (Decrease)
		2022		2021					2022		2021
Total Real Estate net revenue	Total Real Estate net revenue	$	129	$	800	(83.9)	%	Total Real Estate net revenue	$	113	$	315	(64.1)	%
Real Estate operating expense:	Real Estate operating expense:							Real Estate operating expense:
Cost of sales (including sales commission)	Cost of sales (including sales commission)	—		544		(100.0)	%	Cost of sales (including sales commission)	—		244		(100.0)	%
Other	Other	1,609		1,479		8.8	%	Other	1,382		1,226		12.7	%
Total Real Estate operating expense	Total Real Estate operating expense	1,609		2,023		(20.5)	%	Total Real Estate operating expense	1,382		1,470		(6.0)	%
Gain on sale of real property	Gain on sale of real property	189		189		—	%	Gain on sale of real property	—		31		(100.0)	%
Real Estate Reported EBITDA	Real Estate Reported EBITDA	$	(1,291)	$	(1,034)	(24.9)	%	Real Estate Reported EBITDA	$	(1,269)	$	(1,124)	(12.9)	%

We did not close on any significant real estate transactions during the three months ended ~~April 30,~~October 31, 2022 and 2021. Other operating expense for both the three months ended ~~April 30,~~October 31, 2022 and 2021 was primarily comprised of general and administrative costs, such as labor and labor-related benefits, professional services and allocated corporate overhead costs.

~~Nine months ended April 30, 2022 compared to the nine months ended April 30, 2021~~

~~Real Estate segment operating results for the nine months ended April 30, 2022 and 2021 are presented by category as follows (in thousands):~~

Nine Months Ended April 30, Percentage
Increase
(Decrease)
2022 2021
Total Real Estate net revenue $ 624 $ 1,369 (54.4) %
Real Estate operating expense:
Cost of sales (including sales commission) 244 958 (74.5) %
Other 4,346 4,130 5.2 %
Total Real Estate operating expense 4,590 5,088 (9.8) %
Gain on sale of real property 1,151 189 509.0 %
Real Estate Reported EBITDA $ (2,815) $ (3,530) 20.3 %

We did not close on any significant real estate transactions during the nine months ended April 30, 2022 and 2021. Other operating expense for both the nine months ended April 30, 2022 and 2021 was primarily comprised of general and administrative costs, such as labor and labor-related benefits, professional services and allocated corporate overhead costs.

Other Items

In addition to segment operating results, the following material items contributed to our overall financial results for the three ~~and nine~~ months ended ~~April 30,~~October 31, 2022 and 2021 (in thousands):

Three Months Ended April 30,
Increase
(Decrease) Nine Months Ended April 30, Increase
(Decrease)
2022 2021 2022 2021
Change in estimated fair value of contingent consideration $ (2,800) $ (10,400) (73.1) % $ (21,580) $ (12,202) 76.9 %
Foreign currency (loss) gain on intercompany loans $ (1,040) $ 4,157 (125.0) % $ (3,079) $ 9,832 (131.3) %
(Loss) gain on disposal of fixed assets and other, net $ (51) $ 1,999 (102.6) % $ 16,163 $ (762) 2,221.1 %
Provision for income taxes $ (118,211) $ (76,897) 53.7 % $ (110,407) $ (66,640) 65.7 %
Effective tax rate 23.4 % 21.7 % 1.7 pts 18.8 % 19.8 % (1.0) pts


	Three Months Ended October 31,				Increase (Decrease)
	2022		2021



(Loss) gain on disposal of fixed assets and other, net	$	(6)	$	8,867		(100.1)	%
Foreign currency (loss) gain on intercompany loans	$	(6,135)	$	831		(838.3)	%

~~Change in estimated fair value~~(Loss) gain on disposal of ~~contingent consideration.~~fixed assets and other, net. ~~We recorded losses~~Gain on disposal of ~~$2.8 million~~fixed assets and ~~$21.6 million, respectively,~~other, net for the three ~~and nine~~ months ended ~~April 30, 2022,~~October 31, 2021 was primarily related to ~~an increase in the estimated contingent consideration~~a partial payment for ~~Fiscal 2022. We recorded losses~~leasehold surrender interest at GTLC associated with assets that have been fully depreciated by the Company. This payment was made at the request of ~~$10.4 million and $12.2 million, respectively, for~~ the three and nine months ended April 30, 2021, primarily related to an increase in the estimated contingent consideration payment for Fiscal 2021. See Notes to the Consolidated Condensed Financial Statements for additional information.NPS.

Foreign currency (loss) gain on intercompany loans. Foreign currency (loss) gain on intercompany loans for the three ~~and nine~~ months ended ~~April 30,~~October 31, 2022 decreased ~~$5.2~~$7.0 million, ~~and $12.9 million, respectively,~~ as a result of the value of the Canadian dollar decreasing relative to the U.S. dollar compared to the same ~~respective periods~~period in the prior year. This activity is associated with an intercompany loan from Vail Holdings, Inc. to Whistler Blackcomb in the original amount of $210.0 million that was funded, effective as of November 1, 2016, in connection with the acquisition of Whistler Blackcomb. This intercompany loan requires foreign currency remeasurement to Canadian dollars, the functional currency for Whistler Blackcomb. As a result, foreign currency fluctuations associated with the loan are recorded within our results of operations.

~~(Loss) gain on disposal of fixed assets and other, net.~~ Gain on disposal of fixed assets and other, net for the nine months ended April 30, 2022 included (i) $7.9 million from the sale of an administrative building in Avon, CO and (ii) proceeds from the NPS related to a partial payment for leasehold surrender interest at GTLC associated with assets that have been fully depreciated by the Company. This payment was made at the request of the NPS.

~~Provision for income taxes.~~ At the end of each interim period, the Company estimates the annual effective tax rate and applies that rate to its ordinary quarterly earnings. The tax expense or benefit related to significant, unusual or extraordinary items that will be separately reported or reported net of their related tax effect are individually computed and recognized in the interim period in which those items occur. In addition, the effects of changes in enacted tax laws or rates or tax status are recognized in the interim period in which the change occurs. The effective tax rate provision for the three and nine months ended April 30, 2022 was 23.4% and 18.8%, respectively, compared to 21.7% and 19.8%, respectively, for the three and nine months ended April 30, 2021.

The increase in the effective tax rate provision for the three months ended April 30, 2022 compared to the three months ended April 30, 2021 was primarily due to an increase in expected full fiscal year pre-tax book income in the current period, which lessens the tax impact from favorable permanent items and discrete items, as well as a shift in income to higher tax rate jurisdictions. The decrease in the effective tax rate provision for the nine months ended April 30, 2022 compared to the nine months ended April 30, 2021 was primarily due to an increase in favorable discrete items, including excess tax benefits of employee share award exercises and the statute closing on our uncertain tax positions, partially offset by an increase in expected full fiscal year pre-tax book income and a shift in income to higher tax rate jurisdictions.

3628

Reconciliation of Segment Earnings and Net Debt

The following table reconciles net ~~income~~loss attributable to Vail Resorts, Inc. to Total Reported EBITDA for the three ~~and nine~~ months ended ~~April 30,~~October 31, 2022 and 2021 (in thousands):

Three Months Ended April 30, Nine Months Ended April 30,
2022
2021 (1)
2022
2021 (1)
Net income attributable to Vail Resorts, Inc. $ 372,550 $ 274,629 $ 456,609 $ 268,661
Net income attributable to noncontrolling interests 14,033 2,661 21,383 738
Net income 386,583 277,290 477,992 269,399
Provision for income taxes 118,211 76,897 110,407 66,640
Income before provision for income taxes 504,794 354,187 588,399 336,039
Depreciation and amortization 65,655 64,071 189,214 189,362
Loss (gain) on disposal of fixed assets and other, net 51 (1,999) (16,163) 762
Change in fair value of contingent consideration 2,800 10,400 21,580 12,202
Investment income and other, net (224) (347) (980) (857)
Foreign currency loss (gain) on intercompany loans 1,040 (4,157) 3,079 (9,832)
Interest expense, net 35,132 39,033 112,043 112,287
Total Reported EBITDA $ 609,248 $ 461,188 $ 897,172 $ 639,963
Mountain Reported EBITDA $ 596,000 $ 456,898 $ 873,529 $ 654,267
Lodging Reported EBITDA 14,539 5,324 26,458 (10,774)
Resort Reported EBITDA 610,539 462,222 899,987 643,493
Real Estate Reported EBITDA (1,291) (1,034) (2,815) (3,530)
Total Reported EBITDA $ 609,248 $ 461,188 $ 897,172 $ 639,963


	Three Months Ended October 31,
	2022		2021
Net loss attributable to Vail Resorts, Inc.	$	(136,971)	$	(139,332)
Net loss attributable to noncontrolling interests	(6,589)		(3,189)
Net loss	(143,560)		(142,521)
Benefit from income taxes	(58,006)		(59,853)
Loss before benefit from income taxes	(201,566)		(202,374)
Depreciation and amortization	64,614		61,489

Loss (gain) on disposal of fixed assets and other, net	6		(8,867)
Change in fair value of contingent consideration	636		2,000
Investment income and other, net	(2,886)		(499)
Foreign currency loss (gain) on intercompany loans	6,135		(831)
Interest expense, net	35,302		39,545
Total Reported EBITDA	$	(97,759)	$	(109,537)

Mountain Reported EBITDA	$	(92,133)	$	(110,964)
Lodging Reported EBITDA	(4,357)		2,551
Resort Reported EBITDA	(96,490)		(108,413)
Real Estate Reported EBITDA	(1,269)		(1,124)
Total Reported EBITDA	$	(97,759)	$	(109,537)

The following table reconciles long-term debt, net to Net Debt (in thousands):


		April 30,					October 31,
		2022		2021			2022		2021
Long-term debt, net	Long-term debt, net	$	2,687,488	$	2,739,981	Long-term debt, net	$	2,769,698	$	2,704,583
Long-term debt due within one year	Long-term debt due within one year	63,736		113,454		Long-term debt due within one year	67,811		114,795
Total debt	Total debt	2,751,224		2,853,435		Total debt	2,837,509		2,819,378
Less: cash and cash equivalents	Less: cash and cash equivalents	1,401,168		1,344,702		Less: cash and cash equivalents	1,180,942		1,468,380
Net Debt	Net Debt	$	1,350,056	$	1,508,733	Net Debt	$	1,656,567	$	1,350,998

LIQUIDITY AND CAPITAL RESOURCES

Changes in significant sources of cash for the ~~nine~~three months ended ~~April 30,~~October 31, 2022 and 2021 are presented by categories as follows (in thousands).


		Nine Months Ended April 30,				Three Months Ended October 31,
		2022		2021				2022		2021
Net cash provided by operating activities	Net cash provided by operating activities	$	772,984	$	551,137		Net cash provided by operating activities	$	332,991	$	349,021
Net cash used in investing activities	Net cash used in investing activities	$	(255,565)	$	(75,016)		Net cash used in investing activities	$	(134,531)	$	(39,857)
Net cash (used in) provided by financing activities		$	(352,653)	$	474,316
Net cash used in financing activities							Net cash used in financing activities	$	(104,628)	$	(84,734)

~~Nine~~Three months ended ~~April 30,~~October 31, 2022 compared to the ~~nine~~three months ended ~~April 30,~~October 31, 2021

We generated ~~$773.0~~$333.0 million of cash from operating activities during the ~~nine~~three months ended ~~April 30,~~October 31, 2022, ~~an increase~~a decrease of ~~$221.9~~$16.0 million compared to ~~$551.1~~$349.0 million generated during the ~~nine~~three months ended ~~April 30,~~October 31, 2021. The ~~increase~~decrease in operating cash flows was primarily a result of ~~(i) increased Mountain and Lodging segment operating results~~an increase in income taxes paid during the ~~nine~~three months ended ~~April 30,~~October 31, 2022 ~~compared~~ relative

to the prior year, and (ii) an increase in pass product sales and associated accounts receivable collections, net of refunds, during the nine months ended April 30, 2022 compared to the prior year, which was impacted by the credits offered to 2019/2020 North American pass product holders who purchased 2020/2021 pass products. This increase was partially offset by (i) a decrease in cash flows from accounts payable and accrued liabilities, primarily associated with the lower level of operations as ~~of the beginning of the prior fiscal year resulting from COVID-19 and (ii)~~well as an increase in inventory purchases ~~during~~of $8.8 million. These decreases were partially offset by improved Mountain segment operating results for the ~~nine~~three months ended ~~April 30,~~October 31, 2022 compared to the prior year.

Cash used in investing activities for the ~~nine~~three months ended ~~April 30,~~October 31, 2022 increased by ~~$180.5~~$94.7 million primarily due to (i) $86.8 million of short-term investments in bank deposits in the current year, which were invested in deposits with maturity dates of more than three months at the date of purchase and are therefore not reflected as cash ~~payments~~equivalents; (ii) an increase in capital expenditures of ~~$116.3~~approximately $74.0 million as compared to the prior year; (iii) $38.6 million of cash paid to ASA upon closing the acquisition of Andermatt-Sedrun, net of cash acquired, ~~of $0.2 million, related to the acquisition of the Seven Springs Resorts during the nine months ended April 30, 2022. Additionally, capital expenditures increased by approximately $76.2 million as~~on August 3, 2022 and (iv) a ~~result of the deferral of discretionary capital projects~~reduction in ~~the~~proceeds stemming from a prior year ~~related to the Company’s decision to prioritize near-term liquidity. These increases were partially offset by proceeds~~payment from the NPS related to a ~~partial payment for~~ leasehold surrender interest at GTLC associated with assets that ~~have~~had been fully depreciated by the ~~Company,~~Company. These increases were partially offset by the return of a cash deposit of approximately $114.5 million (CHF 110.0 million) made in July 2022 as ~~well as~~a result of the ~~sale~~consolidation of ~~an administrative building~~Andermatt-Sedrun in ~~Avon, CO for approximately $11.3 million.~~the current year, which closed on August 3, 2022. The cash deposit was invested into Andermatt-Sedrun, which is consolidated in our consolidated condensed financial statements subsequent to the acquisition being completed.

Cash used in financing activities increased by ~~$827.0~~$19.9 million during the ~~nine~~three months ended ~~April 30,~~October 31, 2022 compared to the ~~nine~~three months ended ~~April 30,~~October 31, 2021, primarily due to ~~(i) prior year proceeds of $575.0 million from the issuance of our 0.0% Convertible Notes during the nine months ended April 30, 2021; (ii)~~ an increase in dividends paid of ~~$148.9 million; (iii) a $51.5~~$41.4 million, repayment of debt associated with the maturity of the EB-5 Development Notes; (iv) an increase in repurchases of common stock of $37.5 million; and (v) an increase in employee taxes paid for equity award exercises of $28.2 million. These increases in cash used in financing activities were partially offset by a decrease in ~~financing costs primarily associated with~~net payments under the ~~issuance~~revolver component of ~~the 0.0% Convertible Notes in the prior year.~~our Whistler Credit Agreement.

Significant Sources of Cash

We had ~~$1.4~~$1.2 billion of cash and cash equivalents as of ~~April 30,~~October 31, 2022, compared to ~~$1.3~~$1.5 billion as of ~~April 30, 2021, and the increase was primarily associated with Mountain and Lodging segment operating cash flows.~~October 31, 2021. Although we cannot predict the future impact associated with the COVID-19 pandemic or other economic factors on our business, we currently anticipate that our Mountain and Lodging segment operating results will continue to provide a significant source of future operating cash flows (primarily ~~those~~ generated in our second and third fiscal quarters).

In addition to our ~~$1.4~~$1.2 billion of cash and cash equivalents at ~~April 30,~~October 31, 2022, we had ~~$417.3~~$416.5 million available under the revolver component of our Vail Holdings Credit Agreement as of ~~April 30,~~October 31, 2022 (which represents the total commitment of $500.0 million less certain letters of credit outstanding of ~~$82.7~~$83.5 million). Additionally, we had C$~~272.1~~281.6 million ($~~211.8~~206.7 million) available under the revolver component of our Whistler Credit Agreement (which represents the total commitment of C$300.0 million ($~~233.5~~220.2 million) less outstanding borrowings of C$~~27.0~~15.0 million ($~~21.0~~11.0 million) and ~~a letter~~letters of credit outstanding of C$~~0.9~~3.4 million ($~~0.7~~2.5 million). We expect that our liquidity needs in the near term will be met by continued use of our existing cash and cash equivalents, operating cash flows and borrowings under both the Vail Holdings Credit Agreement and Whistler Credit Agreement, if needed. The Vail Holdings Credit Agreement and the Whistler Credit Agreement provide adequate flexibility with any new borrowings currently priced at ~~LIBOR~~SOFR plus a spread of 0.1% plus 1.25% and Bankers Acceptance Rate plus 1.75%, respectively. The Vail Holdings Credit Agreement, as amended by the Fourth Amendment, contains customary LIBOR replacement language, including, but not limited to, the use of rates based on the secured overnight financing rate (“SOFR”). SOFR is a broad measure of the cost of borrowing cash in the overnight U.S. Treasury repo market and is administered by the Federal Reserve Bank of New York.

Significant Uses of Cash

Capital Expenditures

We have historically invested significant amounts of cash in capital expenditures for our resort operations, and we expect to continue to do so, subject to operating performance particularly as it relates to discretionary projects. In addition, we may incur capital expenditures for retained ownership interests associated with third-party real estate development projects. Currently planned capital expenditures primarily include investments that will allow us to maintain our high-quality standards for the guest experience, as well as certain incremental discretionary improvements at our Resorts, throughout our owned hotels and in technology that can impact the full network. We evaluate additional discretionary capital improvements based on an expected level of return on investment.

We currently anticipate we will spend approximately ~~$315~~$323 million to ~~$325~~$333 million on resort capital expenditures during calendar year ~~2022, excluding one-time items associated with integration activities, employee housing development projects and real estate related projects.~~2022. This plan includes ~~approximately $180 million for~~ the installation of 2118 new or replacement lifts across 1412 of our resorts, ~~and a transformational lift-served terrain expansion~~which will meaningfully increase lift capacity at ~~Keystone.~~those lift locations. The ~~core~~ capital plan isincludes approximately ~~$150~~$9 million ~~above our typical annual capital plan, based on inflation~~for integration activities related to the recently acquired Seven Springs Resorts, approximately $4 million related to the addition of Andermatt-Sedrun and ~~previous additions for acquisitions, and includes~~ approximately $20 million of incremental spending to complete the one-time capital plans associated with the Peak Resorts and Triple Peaks acquisitions and $3 million for the addition of annual capital expenditures associated with the Seven Springs Resorts. In addition, we have announced a $4 million capital investment plan in Vail Resorts’ Commitment to Zero initiative, which includes targeted investments in high efficiency snowmaking, heating and cooling infrastructure and lighting to further improve our energy efficiency. We plan to spend approximately $9 million on integration activities related to the recently acquired Seven Springs Resorts. Including one-time investments related to integration activities and $3 million associated with real estate related projects, our total capital plan is expected to be approximately $327 million to $337 million. Includedacquisitions. Also included in these estimated capital expenditures are approximately $105 million to $115 million of maintenance capital expenditures, which are necessary to maintain appearance and level of service appropriate to our resort operations.

We had spent approximately $203 million for capital expenditures in calendar year 2022 as of October 31, 2022, leaving approximately $120 million to $130 million to spend in the remainder of calendar year 2022.

We expect our capital plan for calendar year 2023 will be approximately $180 million to $185 million, excluding one-time investments related to integration activities, deferred capital associated with the Keystone and Park City projects, and $13 million of growth capital investments at Andermatt-Sedrun. Including $1 million of one-time investments related to integration activities, $10 million of deferred capital associated with the Keystone and Park City projects, and $13 million of growth capital investments at Andermatt-Sedrun, our total capital plan for calendar year 2023 is expected to be approximately $204 million to $209 million. We currently plan to utilize cash on hand, borrowings available under our credit agreements and/or cash flow generated from future operations to provide the cash necessary to complete our capital plans.

Acquisitions

On ~~December 31, 2021,~~August 3, 2022, we acquired ~~the assets of the Seven Springs Resorts for~~ a ~~purchase price of approximately $116.5 million, after adjustments for certain agreed-upon terms,~~majority stake in Andermatt-Sedrun, which was funded with cash on hand.

~~On March 28, 2022, we announced that we had entered into an agreement to purchase a majority stake in Andermatt-Sedrun Sport AG, for a planned~~ The purchase price was comprised of ~~CHF 149 million. The transaction is expected~~a $114.4 million (CHF 110.0 million) investment into Andermatt-Sedrun for use in capital investments to ~~close later in calendar year~~enhance the guest experience on the mountain and $41.3 million (CHF 39.3 million) paid to the seller. As of August 3, 2022 ~~subject to certain third-party consents, and we expect to fund~~ the ~~acquisition with cash on hand.~~total fair value of the consideration paid was $155.4 million (CHF 149.3 million).

Debt

As of ~~April 30,~~October 31, 2022, principal payments on the majority of our long-term debt ($2.7 billion of the total $2.8 billion debt outstanding as of ~~April 30,~~October 31, 2022) are not due until fiscal year 2025 and beyond. As of ~~April 30,~~both October 31, 2022 and 2021, total long-term debt, net (including long-term debt due within one year) was $2.8 ~~billion and $2.9 billion, respectively.~~billion. Net Debt (defined as long-term debt, net plus long-term debt due within one year less cash and cash equivalents) ~~decreased~~increased from ~~$1.5 billion as of April 30, 2021 to~~ $1.4 billion as of ~~April 30,~~October 31, 2021 to $1.7 billion as of October 31, 2022.

As of ~~April 30,~~October 31, 2022, the Vail Holdings Credit Agreement provides for (i) a revolving loan facility in an aggregate principal amount of $500.0 million and (ii) a term loan facility of $1.1 billion. We expect that our liquidity needs in the near term will be met by continued use of cash on hand, operating cash flows and borrowings under the 6.25% Notes, the 0.0% Convertible Notes, the Vail Holdings Credit Agreement and the Whistler Credit Agreement.

The Company exited the Financial Covenants Temporary Waiver Period under the Vail Holdings Credit Agreement effective October 31, 2021. As a result, we are required to comply with the financial maintenance covenants in the Vail Holdings Credit Agreement and we are no longer subject to the covenant modifications that were applicable during the temporary waiver period.

Our debt service requirements can be impacted by changing interest rates as we had approximately ~~$0.8~~$0.7 billion of variable-rate debt outstanding as of ~~April 30,~~October 31, 2022. A 100-basis point change in our borrowing rates would cause our annual interest payments to change by approximately ~~$7.7~~$7.3 million. Additionally, the annual payments associated with the financing of the Canyons Resort transaction increase by the greater of CPI less 1%, or 2%. The fluctuation in our debt service requirements, in addition to interest rate and inflation changes, may be impacted by future borrowings under our credit agreements or other alternative financing arrangements we may enter into. Our long term liquidity needs depend upon operating results that impact the borrowing capacity under our credit agreements, which can be mitigated by adjustments to capital expenditures, flexibility of investment activities and the ability to obtain favorable future financing. We can ~~continue to~~ respond to liquidity impacts of changes in the business and economic environment ~~including the effects of COVID-19,~~ by managing our capital expenditures, variable operating expenses, the timing of new real estate development activity and the payment of cash dividends on our common stock.

Dividend Payments

On ~~June 8,~~December 7, 2022, the Company’s Board of Directors approved a cash dividend of $1.91 per share payable on ~~July 12, 2022~~January 10, 2023 to stockholders of record as of ~~June 27, 2022. Additionally, a Canadian dollar equivalent dividend on the Exchangeco Shares will be payable on July 12, 2022 to stockholders of record as of June~~December 27, 2022. For the ~~nine~~three months ended ~~April 30,~~October 31, 2022, we paid cash dividends of ~~$3.67~~$1.91 per share ($~~148.9~~77.0 million in the ~~aggregate, including cash dividends paid to Exchangeco shareholders)~~aggregate). We funded the dividend with available cash on hand. The amount, if any, of dividends to be paid in the future will depend on our available cash on hand, anticipated cash needs, overall financial condition, restrictions contained in our Vail Holdings Credit Agreement, future prospects for earnings and cash flows, as well as other factors considered relevant by our Board of Directors.

Share Repurchase Program

Our share repurchase program is conducted under authorizations made from time to time by our Board of Directors. On March 9, 2006, our Board of Directors initially authorized the repurchase of up to 3,000,000 shares of Vail Resorts common stock (“Vail Shares”) and later authorized additional repurchases of up to 3,000,000 Vail Shares (July 16, 2008) and 1,500,000 Vail Shares (December 4, 2015), for a total authorization to repurchase up to 7,500,000 Vail Shares. We ~~repurchased 144,875 shares during the nine months ended April 30, 2022 (at a total cost of approximately $37.5 million). We~~ did not repurchase any Vail Shares during the ~~nine~~three months ended ~~April 30,~~October 31, 2022 or 2021. Since inception of this stock repurchase program through ~~April 30,~~October 31, 2022, we have repurchased ~~6,306,016~~6,465,708 Vail Shares at a cost of approximately ~~$441.9~~$479.4 million. As of ~~April 30,~~October 31, 2022, ~~1,193,984~~1,034,292 Vail Shares remained available to repurchase under the existing repurchase authorization. ~~Subsequent to April 30, 2022, we repurchased 158,268 Vail Shares (at a total cost of approximately $37.2 million), resulting in availability of 1,035,716 Vail Shares for repurchase as of June 8, 2022.~~ Vail Shares purchased pursuant to the repurchase program will be held as treasury shares and may be used for the issuance of shares under our share award plan. Repurchases under the program may be made from time to time at prevailing prices as permitted by applicable laws, and subject to market conditions and other factors. The timing as well as the number of Vail Shares that may be repurchased under the program will depend on several factors, including our future financial performance, our available cash resources and competing uses for cash that may arise in the future, the restrictions in our Vail Holdings Credit Agreement, prevailing prices of Vail Shares and the number of Vail Shares that become available for sale at prices that we believe are attractive. The share repurchase program has no expiration date.

Covenants and Limitations

We must abide by certain restrictive financial covenants under our credit agreements. The most restrictive of those covenants include the following covenants: for the Vail Holdings Credit Agreement, Net Funded Debt to Adjusted EBITDA ratio, Secured Net Funded Debt to Adjusted EBITDA ratio and the Interest Coverage ratio (each as defined in the Vail Holdings Credit Agreement); for the Whistler Credit Agreement, Consolidated Total Leverage Ratio and Consolidated Interest Coverage Ratio (each as defined in the Whistler Credit Agreement); and for the EPR Secured Notes, Maximum Leverage Ratio and Consolidated Fixed Charge Ratio (each as defined in the EPR Agreements). Additionally, the New Regional Policy loan between Andermatt-Sedrun and the Canton of Uri and Canton of Graubünden dated June 24, 2016 includes restrictive covenants requiring certain minimum financial results (as defined in the agreement). In addition, our financing arrangements limit our ability to make certain restricted payments, pay dividends on or redeem or repurchase stock, make certain investments and make certain affiliate transfers, and may limit our ability to enter into certain mergers, consolidations or sales of assets and incur certain indebtedness. Our borrowing availability under the Vail Holdings Credit Agreement is primarily determined by the Net Funded Debt to Adjusted EBITDA ratio, which is based on our segment operating performance, as defined in the Vail Holdings Credit Agreement. Our borrowing availability under the Whistler Credit Agreement is primarily determined based on the commitment size of the credit facility and our compliance with the terms of the Whistler Credit Agreement.

We were in compliance with all restrictive financial covenants in our debt instruments as of ~~April 30,~~October 31, 2022. We expect that we will meet all applicable financial maintenance covenants in effect in our credit agreements through the next twelve months. However, there can be no assurance we will meet such financial covenants. If such covenants are not met, we would be required to seek a waiver or amendment from the banks participating in the credit agreements. There can be no assurance that such waivers or amendments would be granted, which could have a material adverse impact on our liquidity.

OFF BALANCE SHEET ARRANGEMENTS

We do not have off balance sheet transactions that are expected to have a material effect on our financial condition, revenue, expenses, results of operations, liquidity, capital expenditures or capital resources.

CRITICAL ACCOUNTING POLICIES

There were no significant changes to our critical accounting policies and estimates as reported in our Form 10-K for the fiscal year ended July 31, 2022.

FORWARD-LOOKING STATEMENTS

Except for any historical information contained herein, the matters discussed or incorporated by reference in this Form 10-Q contain certain forward-looking statements within the meaning of the federal securities laws. These statements relate to analyses and other information available as of the date hereof, which are based on forecasts of future results and estimates of amounts not yet determinable. These statements also relate to our contemplated future prospects, developments and business strategies.

These forward-looking statements are identified by their use of terms and phrases such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “will” and similar terms and phrases, including references to assumptions. Although we believe that our plans, intentions and expectations reflected in or suggested by such ~~forward-looking~~forward-

looking statements are reasonable, we cannot assure you that such plans, intentions or expectations will be achieved. Important factors that could cause actual results to differ materially from our forward-looking statements include, but are not limited to:

•the ~~ultimate duration of COVID-19 and its short-term and long-term impacts on consumer behaviors, the~~ economy generally, and our business and results of operations, including the ultimate amount of refunds that we would be required to refund to our pass product holders for qualifying circumstances under our Epic Coverage program;

•prolonged weakness in general economic conditions, including adverse effects on the overall travel and leisure related industries;

•the ongoing COVID-19 pandemic, and its impact on the travel and leisure industry generally, and our financial condition and operations;

•unfavorable weather conditions or the impact of natural disasters;

•the willingness of our guests to travel due to terrorism, the uncertainty of military conflicts or outbreaks of contagious diseases (such as the ongoing COVID-19 pandemic), and the cost and availability of travel options and changing consumer preferences or willingness to travel;

•~~prolonged weakness in general economic conditions, including adverse effects on the overall travel and leisure related industries;~~

•~~unfavorable weather conditions or the impact of natural disasters;~~

•risks related to interruptions or disruptions of our information technology systems, data security or cyberattacks;

•risks related to our reliance on information technology, including our failure to maintain the integrity of our customer or employee data and our ability to adapt to technological developments or industry trends;

•the seasonality of our business combined with adverse events that may occur during our peak operating periods;

•competition in our mountain and lodging businesses or with other recreational and leisure activities;

•risks related to the high fixed cost structure of our business;

•our ability to fund resort capital expenditures;

•risks related to a disruption in our water supply that would impact our snowmaking capabilities and operations;

•our reliance on government permits or approvals for our use of public land or to make operational and capital improvements;

•risks related to federal, state, local and foreign government laws, rules and regulations;

•risks related to changes in security and privacy laws and regulations which could increase our operating costs and adversely affect our ability to market our products, properties and services effectively;

•potential failure to adapt to technological developments or industry trends regarding information technology;

•risks related to our workforce, including increased labor costs, loss of key personnel and our ability to ~~hire~~maintain adequate staffing, including hiring and ~~retain~~retaining a sufficient seasonal workforce;

•a deterioration in the quality or reputation of our brands, including our ability to protect our intellectual property and the risk of accidents at our mountain resorts;

•our ability to successfully integrate acquired businesses, including their integration into our internal controls and infrastructure; our ability to successfully navigate new markets, including Europe; or that acquired businesses may fail to perform in accordance with expectations, including the Seven Springs ~~Resorts;~~

•~~our ability to satisfy the requirements of Section 404 of the Sarbanes-Oxley Act of 2002 with respect to acquired businesses;~~Resorts and Andermatt-Sedrun;

•risks associated with international operations;

•fluctuations in foreign currency exchange rates where the Company has foreign currency exposure, primarily the Canadian and Australian dollars and the Swiss franc, as compared to the U.S. dollar;

•changes in tax laws, regulations or interpretations, or adverse determinations by taxing authorities;

•risks related to our indebtedness and our ability to satisfy our debt service requirements under our outstanding debt including our unsecured senior notes, which could reduce our ability to use our cash flow to fund our operations, capital expenditures, future business opportunities and other purposes;

•a materially adverse change in our financial condition;

•adverse consequences of current or future litigation and legal claims; and

•changes in accounting judgments and estimates, accounting principles, policies or guidelines.

All forward-looking statements attributable to us or any persons acting on our behalf are expressly qualified in their entirety by these cautionary statements.

If one or more of these risks or uncertainties materialize, or if underlying assumptions prove incorrect, our actual results may vary materially from those expected, estimated or projected. Given these uncertainties, users of the information included or incorporated by reference in this Form 10-Q, including investors and prospective investors, are cautioned not to place undue reliance on such forward-looking statements. Actual results may differ materially from those suggested by the forward-looking statements that we make for a number of reasons including those described above and in Part I, Item 1A. “Risk Factors” of our Form ~~10-K and Part II, Item 1A “Risk Factors” of our Form 10-Q for the quarter ended January 31, 2022.~~10-K. All forward-looking statements are made only as of the date hereof. Except as may be required by law, we do not intend to update these forward-looking statements, even if new information, future events or other circumstances have made them incorrect or misleading.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Risk. Our exposure to market risk is limited primarily to the fluctuating interest rates associated with variable rate indebtedness. As of ~~April 30,~~October 31, 2022, we had approximately ~~$0.8~~$0.7 billion of variable rate indebtedness (after taking into consideration $400.0 million in interest rate swaps which converts variable-rate debt to fixed-rate debt), representing approximately ~~27%~~26% of our total debt outstanding, at an average interest rate during the three ~~and nine~~ months ended ~~April 30,~~October 31, 2022 of approximately ~~2.4% and 2.5%, respectively.~~4.0%. Based on variable-rate borrowings outstanding as of ~~April 30,~~October 31, 2022, a 100-basis point (or 1.0%) change in our borrowing rates would result in our annual interest payments changing by approximately ~~$7.7~~$7.3 million. Our market risk exposure fluctuates based on changes in underlying interest rates.

Foreign Currency Exchange Rate Risk. We are exposed to currency translation risk because the results of our international entities are reported in local currency, which we then translate to U.S. dollars for inclusion in our Consolidated Condensed Financial Statements. As a result, changes between the foreign exchange rates, in particular the Canadian dollar, ~~and~~ Australian dollar and Swiss franc compared to the U.S. dollar, affect the amounts we record for our foreign assets, liabilities, revenues and expenses, and could have a negative effect on our financial results. Additionally, we also have foreign currency transaction exposure from an intercompany loan to Whistler Blackcomb that is not deemed to be permanently invested, which has and could materially change due to fluctuations in the Canadian dollar exchange rate. The results of Whistler Blackcomb ~~and~~are reported in Canadian dollars, the results of our Australian resorts are reported in ~~Canadian~~Australian dollars and ~~Australian dollars, respectively,~~the results of Andermatt-Sedrun are reported in Swiss francs, each of which we then translate to U.S. dollars for inclusion in our Consolidated Condensed Financial Statements. We do not currently enter into hedging arrangements to minimize the impact of foreign currency fluctuations on our operations.

The following table summarizes the amounts of foreign currency translation adjustments, representing (losses) gains, and foreign currency (loss) gain on intercompany loans recognized in comprehensive ~~income~~loss (in thousands).


		Nine Months Ended April 30,					Three Months Ended October 31,
		2022		2021			2022		2021
Foreign currency translation adjustments	Foreign currency translation adjustments	$	(48,919)	$	132,167	Foreign currency translation adjustments	$	(117,808)	$	15,137
Foreign currency (loss) gain on intercompany loans	Foreign currency (loss) gain on intercompany loans	$	(3,079)	$	9,832	Foreign currency (loss) gain on intercompany loans	$	(6,135)	$	831

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

Management of the Company, under the supervision and with participation of the Chief Executive Officer (the “CEO”) and Chief Financial Officer (the “CFO”), evaluated the effectiveness of the Company’s “disclosure controls and procedures” as such term is defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Act”), as of the end of the period covered by this Quarterly Report on Form 10-Q.

Based upon their evaluation of the Company’s disclosure controls and procedures, the CEO and the CFO concluded that, as of the end of the period covered by this Quarterly Report on Form 10-Q, the disclosure controls and procedures are effective to provide reasonable assurance that information required to be disclosed by the Company in the reports that it files or submits under the Act is accumulated and communicated to management, including the CEO and the CFO, as appropriate, to allow timely decisions regarding required disclosure and are effective to provide reasonable assurance that such information is recorded, processed, summarized and reported within the time periods specified by the SEC’s rules and forms.

The Company, including its CEO and CFO, does not expect that the Company’s controls and procedures will prevent or detect all error and all fraud. A control system, no matter how well conceived or operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met.

Changes in Internal Controls over Financial Reporting

On ~~December 31, 2021,~~August 3, 2022, we completed our acquisition of ~~the Seven Springs Resorts. The Seven Springs Resorts were~~Andermatt-Sedrun. Andermatt-Sedrun was not previously subject to the rules and regulations promulgated under Sarbanes-Oxley and accordingly ~~were~~was not required to establish and maintain an internal control infrastructure meeting the standards promulgated under Sarbanes-Oxley. Our assessment of and conclusion on the effectiveness of our internal control over financial reporting as of ~~April 30,~~October 31, 2022 did not include certain elements of the internal controls of Andermatt-Sedrun. This exclusion is in accordance with the Securities and Exchange Commission’s general guidance that an assessment of a recently acquired business may be omitted from our scope in the year of acquisition.

On December 31, 2021, we completed our acquisition of the Seven Springs Resorts. In accordance with the SEC’s general guidance for recently acquired businesses, our assessment of and conclusion on the effectiveness of our internal control over financial reporting as of the fiscal year ended July 31, 2022 did not include certain elements of the internal controls of the Seven Springs Resorts. However, as of October 31, 2022, the Seven Springs Resorts are now included within our assessment of and conclusion on the effectiveness of our internal control over financial reporting.

Excluding Andermatt-Sedrun and the Seven Springs Resorts, there were no changes in the Company’s internal control over financial reporting that occurred during the three ~~and nine~~ months ended ~~April 30,~~October 31, 2022 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

We are a party to various lawsuits arising in the ordinary course of business. We believe that we have adequate insurance coverage and/or have accrued for all loss contingencies for asserted and unasserted matters and that, although the ultimate outcome of such claims cannot be ascertained, current pending and threatened claims are not expected, individually or in the aggregate, to have a material adverse impact on our financial position, results of operations and cash flows.

ITEM 1A. RISK FACTORS

There have been no material changes to the risk factors we previously disclosed in our Form 10-K, which was filed on September ~~23, 2021~~28, 2022 as of and ~~our Form 10-Q~~ for the ~~quarter~~year ended ~~January~~ July 31, ~~2022, which was filed on March 14,~~ 2022.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

~~Exchangeable Shares~~

On October 17, 2016, the Company acquired all of the outstanding common shares of Whistler Blackcomb. Part of the consideration paid to Whistler Blackcomb shareholders consisted of 3,327,719 Vail Shares and 418,095 shares of the Company’s wholly-owned Canadian subsidiary (the “Exchangeco Shares”). Each Exchangeco Share is exchangeable by the holder thereof for one Vail Share (subject to customary adjustments for stock splits or other reorganizations). In addition, the Company may require all outstanding Exchangeco Shares to be exchanged into an equal number of Vail Shares upon the occurrence of certain events and at any time following the seventh anniversary of the closing of the transaction. Exchangeco Shares, while outstanding, are substantially the economic equivalent of the corresponding Vail Shares. As of April 30, 2022, 31,294 Exchangeco Shares had not yet been exchanged into Vail Shares.

The shares issued at closing of the Whistler Blackcomb acquisition were issued in reliance upon Section 3(a)(10) of the Securities Act of 1933, as amended (the “Securities Act”), which exempts from the registration requirements under the Securities Act any securities that are issued in exchange for one or more bona fide outstanding securities where the terms and conditions of such issuance and exchange are approved, after a hearing upon the fairness of such terms and conditions at which all persons to whom it is proposed to issue securities in such exchange shall have the right to appear, by any court expressly authorized by law to grant such approval. Although exempt from the registration requirements under the Securities Act, such shares are listed and freely tradeable on the New York Stock Exchange.

~~Repurchase of Equity Securities~~

~~The following table sets forth our purchases of Vail Shares during the third quarter of fiscal 2022:~~

Period Total Number of Shares Purchased Average Price Paid per Share Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (1) Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs (1)
February 1, 2022 - February 28, 2022 — $ — — 1,338,859
March 1, 2022 - March 31, 2022 — $ — — 1,338,859
April 1, 2022 - April 30, 2022 144,875 $ 258.86 144,875 1,193,984
Total 144,875 $ 258.86 144,875 1,193,984


~~(1)~~			The share repurchase program is conducted under authorizations made from time to time by our Board of Directors. The Board of Directors initially authorized the repurchase of up to 3,000,000 Vail Shares (March 9, 2006), and later authorized additional repurchases of up to 3,000,000 Vail Shares (July 16, 2008) and 1,500,000 Vail Shares (December 4, 2015), for a total authorization to repurchase up to 7,500,000 Vail Shares. As of April 30, 2022, 1,193,984 Vail Shares remained available to repurchase under the existing repurchase authorization. Repurchases under these authorizations may be made from time to time at prevailing prices as permitted by applicable laws, and subject to market conditions and other factors. These authorizations have no expiration date.

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS

The following exhibits are either filed or furnished herewith or, if so indicated, incorporated by reference to the documents indicated in parentheses, which have previously been filed or furnished with the Securities and Exchange Commission.


Exhibit Number			Description



31.1			Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2			Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32			Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS			XBRL Instance Document - the instance document does not appear in the interactive data file as its XBRL tags are embedded within the inline XBRL document.

101.SCH			XBRL Schema Document.

101.CAL			XBRL Calculation Linkbase Document.

101.DEF			XBRL Definition Linkbase Document.

101.LAB			XBRL Label Linkbase Document.

101.PRE			XBRL Taxonomy Extension Presentation Linkbase Document.

104			The cover page from this Quarterly Report on Form 10-Q, formatted in inline XBRL.

4435

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


		Vail Resorts, Inc.

Date: ~~June 9,~~December 8, 2022	By:	/s/ Michael Z. Barkin
		Michael Z. Barkin
		Executive Vice President and Chief Financial Officer
		(Principal Financial Officer)

Date: ~~June 9,~~December 8, 2022	By:	/s/ Nathan Gronberg
		Nathan Gronberg
		Vice President, Controller and Chief Accounting Officer
		(Principal Accounting Officer)


Period	Total Number of Shares Purchased	Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (1)	Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs (1)
February 1, 2022 - February 28, 2022	—	$	—	—	1,338,859
March 1, 2022 - March 31, 2022	—	$	—	—	1,338,859
April 1, 2022 - April 30, 2022	144,875	$	258.86	144,875	1,193,984
Total	144,875	$	258.86	144,875	1,193,984